🏡 Summer Pass | 3 Bed, 2.0 Bath | Houston | $271,900
Property Details
| Bedrooms | 3 |
| Baths | 2.0 |
| Stories | 1 |
| Year Built | 2025 |
| Building (sqft) | 1,076 |
| Property Type | Single-Family |
| City/Location | Houston |
| Country | United States |
Rental Data
| Rent / month | $1,800 |
| Rent / 1 yr | $21,600 |
| Rent / 5 yr | $108,000 |
Expenses
| Property Tax Rate | 2.75% |
| Maintenance Fees / year | $0 |
| Insurance / year | $1,088 |
Capital Structure (Cash vs Finance)
| Cash | Finance | |
| Investment amount | $271,900 | $81,570 |
| Loan | — | $190,330 |
| Interest | — | 7.00% |
| Mortgage Payment (Interest Only) | — | $1,110 |
Financial Analysis (5 years)
| Cash | Finance | |
| Cash flow | $70,548 | $90,457 |
| Cash on Cash ROI | 60% | 111% |