THIS HOME IS A 4 BEDROOMS, 2 BATH, 2 CAR GARAGE LOCATED NEAR I-10 EAST. YEAR BUILD 1968, SF 1800.
See all houston bank foreclosures and houston hud homes
Contact Nelia Valdez- Real Estate Agent, VP
Signature Real Estate
713-952-3200
| Asking Price | $92,250.00 |
| Aprox. Value | $114,500.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | $1,200.00 |
| Expenses | |
| Mortgage (10% Down Payment @ 7%) | $552.20 |
| Taxes ($2939.00) | $244.91 |
| Insurance ($960) | $80.00 |
| Homeowner Association ($200) | $16.60 |
| Total | $893.71 |
| Monthly Cash Flow | $306.29 |
| Annual Cash Flow | $3,675.48 |
| Cash Investment | $9,000.00 |
| Annual Return on Investment | 40.84% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | $22,250.00 |
| Appreciation (5% a year) | $28,625.00 |
| Total Rental Income | $18,377.40 |
| Loan Repayment | $4,871.00 |
| Total Return | $74,123.40 |
Comments(1)