Feedback ..read more
Robert from Phoenix, AZ
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: $57,000 $32/sf
Discount: 73.68%
Est Rent: $1,300/mo
Cash Flow: $693/mo
Cash/Cash Return: 201.60%
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 % 900
Insurance % 199
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 $57,000 (range: $37,000 - $174,900)
# Price Type/beds/bath/sqft Address Last seen
1   $174,900   SFH 3 br/2 ba 1,549 sqft  4513 Rosemont St, Houston TX, 77051  7/26/2017
2   $57,000   SFH 3 br/1 ba 1,500 sqft  4524 Briscoe St, Houston TX, 77051  7/26/2017
3   $53,500   SFH 3 br/1.5 ba 1,350 sqft  8239 CANYON ST, Houston TX, 77051  3/25/2017
4   $89,316   SFH 3 br/2 ba 1,554 sqft  6811 St Augustine St, Houston TX, 77021  7/26/2017
5   $37,000   SFH 3 br/1 ba   5226 Pensdale Houston, Houston TX, 77033  7/26/2017
Rent Comparables - Estimated Rent $1,300 (range: $950 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,200   SFH 3 br/2 ba   3916 Stassen St, Houston TX, 77051  4/21/2017
2   $1,250   SFH 3 br/ 1,100 sqft  4002 Rosemont St. Houston TX, Houston TX, 77051  6/12/2017
3   $1,350   SFH 3 br/2 ba 1,380 sqft  7929 Comal St, Houston TX, 77051  9/18/2016
4   $1,350   SFH 3 br/2 ba   4434 Stassen St, Houston TX, 77051  6/30/2017
5   $1,350   SFH 3 br/2 ba   4440 Stassen, Houston TX, 77051  6/24/2017
6   $950   SFH 3 br/1 ba 936 sqft  7909 Woodward St, Houston TX, 77051  8/14/2016