4409 Hershe Street, Houston, TX 77020

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
michaels@shapingrealestate.com
979) 320-4303

More Listings by this Agent

property-img

4409 Hershe Street

Houston, TX 77020

$410,000

  • Sold
  • |
  • Multi-Family
  • R
    Rental
  • 0 Bed(s)
  • 0 Full Bath(s)
1 Analysis Report(s) Available

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
michaels@shapingrealestate.com
979) 320-4303

Realtor Analysis

Buy & Flip (0)

Rental (1)

View Detailed PDF Report

Rental

65.36%

Cash-on-Cash Return

Annually

$25,346

Avg. Cashflow

Annually

Overview

Total Investment

$102,500

Point of Sale

7 Years

Monthly Income

$4,800

Monthly Expenses

$3,116

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

65.36% Annually

Avg. Annual Cashflow

$25,346

Appreciated Home Value

$504,248

Total Net Cashflow

$177,423

Total ROI at Sale

280.83%

Equity

$118,684

Loan Summary

Monthly Payment

$1,862.35

Total Amount Paid

$670,444

Total Principal Paid

$328,000

Total Interest Paid

$342,444

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

More Listings by this Agent

Property Details

Property Type:

Multi-Family

Bed(s):

0

Full-Bath(s):

0

Half-Bath(s):

0

Building Sqft:

2560

Lot Size:

5000

Tax Rate:

2.5264

County:

Harris

Listing Information

List Price:

$410,000

List Status:

Sold

MLS Number:

20975949