Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  9846 Balsam Lane, Houston TX, 77078
SFH   For sale  change
3bd | 1ba
Ask Price:  $16,900
Est Value: $75,000
Discount: 77.47%
Est Rent: $985/mo
Cash Flow: $446/mo
Cash/Cash Return: 115.29%
FE-Score
984
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 % 1280
Insurance % 262
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 $75,000 (range: $59,900 - $94,900)
# Price Type/beds/bath/sqft Address Last seen
1   $75,000   SFH 3 br/2 ba 1,510 sqft  9125 Woodlyn Road, Houston TX, 77078  3/26/2017
2   $59,950   SFH 3 br/1 ba 1,125 sqft  9822 Denning Drive, Houston TX, 77078  3/25/2017
3   $62,500   SFH 3 br/1 ba 1,050 sqft  9819 Alcanterra Drive, Houston TX, 77078  3/25/2017
4   $89,000   SFH 3 br/3 ba   9918 Valley Wind Drive, Houston TX, 77078  3/25/2017
5   $94,900   SFH 3 br/ 1,641 sqft  8622 Valley Flag Drive, Houston TX, 77078  3/25/2017
Rent Comparables - Estimated Rent $985 (range: $895 - $1,325)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   SFH 3 br/1 ba   9843 Ribbonwood St, Houston TX, 77078  10/6/2016
2   $1,200   SFH 3 br/2 ba 1,510 sqft  9125 Woodlyn Road, Houston TX, 77078  3/26/2017
3   $895   SFH 3 br/1 ba 1,222 sqft  9233 Nyssa St, Houston TX, 77078  7/4/2016
4   $895   SFH 3 br/1 ba 1,100 sqft  9320 Nyssa St, Houston TX, 77078  11/14/2016
5   $895   SFH 3 br/2 ba   9318 Nyssa St B, Houston TX, 77078  4/20/2016
6   $1,100   SFH 3 br/2 ba 1,750 sqft  9800 Tidwell Road, Houston TX, 77078  11/8/2016
7   $1,075   SFH 3 br/2 ba 1,241 sqft  9919 Valley Mill CT, Houston TX, 77078  10/3/2016
8   $1,325   SFH 3 br/2 ba 1,238 sqft  10003 Valley Lake Drive, Houston TX, 77078  12/2/2016