Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  Wholesale 8011 Bowen St, Houston TX, 77051
SFH   For sale  change
3bd | 1,780sf
Ask Price:  $15,000 $8/sf
Est Value: $55,200 $31/sf
Discount: 72.83%
Est Rent: $1,410/mo
Cash Flow: $786/mo
Cash/Cash Return: 228.73%
FE-Score
982
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 % 880
Insurance % 193
Association Dues (HOA) /mo
Maintenance % 2670
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 $55,200 (range: $49,500 - $89,300)
# Price Type/beds/bath/sqft Address Last seen
1   $57,000   SFH 3 br/1 ba 1,500 sqft  4524 Briscoe St, Houston TX, 77051  6/11/2017
2   $53,500   SFH 3 br/1.5 ba 1,350 sqft  8239 CANYON ST, Houston TX, 77051  3/25/2017
3   $89,316   SFH 3 br/2 ba 1,554 sqft  6811 St Augustine St, Houston TX, 77021  6/12/2017
4   $49,500   SFH 3 br/1 ba 850 sqft  5226 Pensdale Houston, Houston TX, 77033  6/12/2017
Rent Comparables - Estimated Rent $1,410 (range: $900 - $2,600)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,250   SFH 3 br/ 1,100 sqft  4002 Rosemont St. Houston TX, Houston TX, 77051  6/12/2017
2   $900   SFH 3 br/2 ba 1,236 sqft  3438 Goodhope St, Houston TX, 77021  10/18/2016
3   $1,295   SFH 3 br/2 ba 1,154 sqft  6623 Sherwood Drive, Houston TX, 77021  6/21/2017
4   $1,000   SFH 3 br/1 ba 1,199 sqft  3934 Cosby St, Houston TX, 77021  11/26/2016
5   $1,695   SFH 3 br/2 ba 1,836 sqft  3545 Rolgom Place Court, Houston TX, 77021  6/21/2017
6   $1,100   SFH 3 br/2 ba 1,232 sqft  5206 Pershing St, Houston TX, 77033  11/14/2016
7   $2,600   SFH 3 br/ 2,980 sqft  3002 Soutine St, Houston TX, 77021  6/12/2017
8   $900   SFH 3 br/1 ba 1,000 sqft  5406 Willow Glen Drive, Houston TX, 77033  5/27/2017
9   $925   SFH 3 br/3 ba 1,327 sqft  8018 Sharondale Drive, Houston TX, 77033  10/30/2016