Rare Texas find [code: 20911]

sdi_logo (002).png
After 15 Years (no mortgage) 
Original purchase price$285,000
Total investment (out of pocket)$81,750
15 yrs Project house value$513,269
Value (appreciation) Gain$228,269
15 yrs cash-flow generated$48,807
Total Gain$277,076
ROI (15 yrs)339%
ROI (annually)23%
Free & Clear cash flow (yr.)$17,739
Free & Clear cash flow (m)$1,478
  • 4 bedroom 2.5 bath single family residence
  • Highly sought after neighborhood in Houston metro
  • No (low) crime area
  • Around $145/mo. cash flow
  • New Kitchen appliances
  • Hardwood/Carpet flooring throughout with tile entry
  • Close to I-291, shopping, medical and restaurants
  • New Roof
  • Oversized 2 car attached garage
  • 5,249 square foot lot

Why should you consider this house / what makes it a good investment?

  • Built: 2005
  • Size: 2,242 sq ft
  • Quiet residential street, Desirable community, good schools

What's next?

Email/text for address, analysis and to get connected to Simply Do It's local team that handles this transaction.

Metro: Houston

Team: Jenny – email directly at hou1@simplydoit.net

Code: 20911

Property Specifications1
 Square Feet2,242
 Year Built2005
 Garage Size2
 Schools Rating (on scale of A-F)B

Purchase AssumptionsMy Offer
Offer used for analysis$285,000
Suggested offer (low)$275,000
Suggested offer (high)$285,000
Market Value (after improvements)$285,000
Improvements (lower)$2,000
Improvements (upper)$3,000
Closing Costs$4,000
Mortgage Costs$4,000
Other Fees At Closing 
Total Cost $295,500

Financial AssumptionsMonthlyYearly
Rent (upper)$2,000$2,050$24,600
Rent (lower)$1,950$23,400
 Property Tax Rate (Approx.)2.6% 
 Property Taxes$400 $4,800
Variable-Cost PMFlat Fee 
Property Management Fee$100$1,200
 Leasing Fee80%$66.7$800
 Vacancy Rate4.0% 
 Total Fixed Expenses$880$10,556
 Total Expenses (Fixed + Mortgage)$1,900$22,802

Financial Analysis / Deal Attractiveness    
 Cap Rate2.1%3.0%4.0%5.0%
 Net Cash Flow$8,735$24,751$48,807$81,740
 Equity Increase$82,165$182,220$304,060$452,429
 Total Gain$90,899$206,971$352,867$534,169
 Average Cash Flow/Year$1,747$2,475$3,254$4,087
 Average Cash Flow/Month$146$206$271$341
 Average Gain/Year$18,180$20,697$23,524$26,708
 Average ROI111.2%253.2%431.6%653.4%
 Annual ROI22.2%25.3%28.8%32.7%
 Projected Property Value$346,746$421,870$513,269$624,470

Property Ratings Suggestions
 Item   Suggested Criteria (Min.)This PropertyFAVORABLE /
 Square Feet 10002,242FAVORABLE
 Bedrooms 34FAVORABLE
 Bathrooms 22.5FAVORABLE
 Year Built 19702005FAVORABLE
 Rent/Price (%) 0.75%0.72%INSUFFICIENT
 Average Cash Flow (at year 5)$125$146FAVORABLE
 Average ROI (at year 5)15%22.2%FAVORABLE








sdi_logo (002).png


Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.

The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info.