Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  1008 Sampson Ln, Houston TX, 77003
SFH   For sale  change
3bd | 2ba
Ask Price:  $85,000
Est Value: $299,900
Discount: 71.66%
Est Rent: $2,380/mo
Cash Flow: $977/mo
Cash/Cash Return: 50.17%
FE-Score
981
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 4210
Insurance % 1049
Association Dues (HOA) /mo
Maintenance % 1950
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $299,900 (range: $255,000 - $399,300)
# Price Type/beds/bath/sqft Address Last seen
1   $295,000   SFH 3 br/ 1,963 sqft  314 Gregg St 1963 Square, Houston TX, 77020  3/25/2017
2   $299,900   SFH 3 br/ 1,906 sqft  334 Gregg St, Houston TX, 77020  3/25/2017
3   $255,000   SFH 3 br/ 1,608 sqft  322 Cage St, Houston TX, 77020  3/25/2017
4   $280,000   SFH 3 br/ 2,028 sqft  3524 Cline St, Houston TX, 77020  3/25/2017
5   $399,300   SFH 3 br/2 ba 1,742 sqft  2918 St Emanuel St, Houston TX, 77004  3/26/2017
6   $354,000   SFH 3 br/3.5 ba 2,450 sqft  2918 St Emanuel St, Houston TX, 77004  3/26/2017
7   $310,000   SFH 3 br/1 ba 2,440 sqft  2215 Alabama St, Houston TX, 77004  3/25/2017
Rent Comparables - Estimated Rent $2,380 (range: $1,750 - $2,950)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,895   SFH 3 br/2.5 ba 1,566 sqft  909 McKinney Park Ln, Houston TX, 77003  6/16/2016
2   $1,750   SFH 3 br/2 ba 1,595 sqft  903 McKinney Park Ln, Houston TX, 77003  8/12/2016
3   $2,195   SFH 3 br/2 ba 1,654 sqft  1325 Milby St, Houston TX, 77003  9/6/2016
4   $2,950   SFH 3 br/3 ba 2,216 sqft  1026 Live Oak St, Houston TX, 77003  7/15/2016
5   $2,500   SFH 3 br/3 ba 2,037 sqft  2718 Polk St, Houston TX, 77003  7/6/2016
6   $2,380   SFH 3 br/2.5 ba 1,984 sqft  1220 Saint Charles St, Houston TX, 77003  6/25/2016
7   $2,500   SFH 3 br/3 ba 2,025 sqft  1611 Nagle St, Houston TX, 77003  9/16/2016
8   $2,750   SFH 3 br/ 2,407 sqft  2710 Leeland St, Houston TX, 77003  1/10/2017
9   $2,150   SFH 3 br/2 ba 1,592 sqft  1409 St Emanuel St, Houston TX, 77003  8/23/2016