1704 South Gessner Road, Houston, TX 77063

Contact Agent

agent-logo.png

Michael Stavinoha

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

More Listings by this Agent

property-img

1704 South Gessner Road

Houston, TX 77063

$255,000

  • Active
  • |
  • Townhouse/Condo
  • R
    Rental
  • 2 Bed(s)
  • 2 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

11.64%

Cash-on-Cash Return

Annually

$2,940

Avg. Cashflow

Annually

Overview

Total Investment

$71,200

Point of Sale

5 Years

Monthly Income

$2,100

Monthly Expenses

$2,007

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

11.64% Annually

Avg. Annual Cashflow

$2,940

Appreciated Home Value

$313,004

Total Net Cashflow

$14,699

Total ROI at Sale

54.41%

Equity

$65,405

Loan Summary

Monthly Payment

$1,210

Total Amount Paid

$435,598

Total Principal Paid

$204,000

Total Interest Paid

$231,598

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:

Townhouse/Condo

Bed(s):

2

Full-Bath(s):

2

Half-Bath(s):

0

Building Sqft:

1608

Lot Size:

2273

Tax Rate:

2.52632

County:

Harris

Listing Information

List Price:

$255,000

List Status:

Not Listed