THIS HOME IS LOCATED IN THE NORTHWEST PART OF HOUSTON, IN THE CY-FAIR SCHOOL DISTRICT, BUILD YEAR: 2003, 1668 SF, 3 BEDROOMS, 2 BATHS, 2 CAR GARAGE.
See all houston bank foreclosures and houston hud homes
Contact Nelia Valdez- Real Estate VP
Signature Real Estate
713-952-3200
*All Property Values are estimates and must be independently verified
| Asking Price | $79,900.00 |
| Aprox. Value | $99,900.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | $1,050.00 |
| Expenses | |
| Mortgage (10% Down Payment @ 7%) | $479.00 |
| Taxes ($3237.00) | $275.00 |
| Insurance ($1200.00) | $100.00 |
| HOA (n/a) | $0.00 |
| Total | $854.00 |
| Monthly Cash Flow | $196.00 |
| Annual Cash Flow | $2,352.00 |
| Cash Investment | $7,000.00 |
| Annual Return on Investment | 33.60% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | $20,000.00 |
| Appreciation (5% a year) | $24,975.00 |
| Total Rental Income | $11,760.00 |
| Loan Repayment | $3,522.00 |
| Total Return | $60,257.00 |
Comments(0)