8323 Wilcrest Drive, Houston, TX 77072

8323 Wilcrest Drive

Houston, TX 77072

$78,000

  • Sold
  • |
  • Townhouse/Condo
  • |
  • 138 Days on Market
  • R
    Rental
  • 3 Bed(s)
  • 2 Full Bath(s)
  • 1 Half Bath(s)
2 Analysis Report(s) Available

Contact Agent

agent-logo.png

James Naughton

Keller Williams
james.naughton@autonus.com
(512) 785-9708

Realtor Analysis

Buy & Flip (0)

Rental (2)

View Detailed PDF Report

Rental

141.59%

Cash-on-Cash Return

Annually

$10,138

Avg. Cashflow

Annually

Overview

Total Investment

$17,940

Point of Sale

10 Years

Monthly Income

$1,500

Monthly Expenses

$565

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

141.59% Annually

Avg. Annual Cashflow

$10,138

Appreciated Home Value

$104,825

Total Net Cashflow

$101,382

Total ROI at Sale

764.4%

Equity

$26,865

Loan Summary

Monthly Payment

$344.58

Total Amount Paid

$124,045

Total Principal Paid

$62,400

Total Interest Paid

$61,645

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

View Detailed PDF Report

Rental

141.59%

Cash-on-Cash Return

Annually

$10,138

Avg. Cashflow

Annually

Overview

Total Investment

$17,940

Point of Sale

10 Years

Monthly Income

$1,500

Monthly Expenses

$565

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

141.59% Annually

Avg. Annual Cashflow

$10,138

Appreciated Home Value

$104,825

Total Net Cashflow

$101,382

Total ROI at Sale

764.4%

Equity

$26,865

Loan Summary

Monthly Payment

$344.58

Total Amount Paid

$124,045

Total Principal Paid

$62,400

Total Interest Paid

$61,645

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

Property Details

Property Type:

Townhouse/Condo

Bed(s):

3

Full-Bath(s):

2

Half-Bath(s):

1

Building Sqft:

1332

Lot Size:

80513

Tax Rate:

2.7496

County:

Harris

Listing Information

List Price:

$78,000

List Status:

Sold

MLS Number:

1010219

Days on Market:

138