13203 Tregarnon Dr Houston, TX 77015
3bd, 2ba | 1,390sqft | Built in 1981
Expand
Initial Investment
$149,700
List Price: $140,000
Purchase Price
$140,000
Down Payment
100%
Rent
$1,400

Total Return
$61,971
Annualized Return
7.9%
Cap Rate
6.6%
Gross Yield
12.0%
Cash Flow
$8,432
Appreciation
4.4%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
02/01/2017 
Lease End
01/31/2019 
Lot Size
6,678 
HOA
$27/mo
Flood Risk
Not Required
  • $10k price reduction as of 9/1
  • 13 miles to downtown and University of Houston
  • 4%+ anticipated appreciation

Annual Financial Highlight
Expected Rent
$15,960
Expenses
-$4,028
Property Taxes
-$3,500
Loan Payments
$0

Net Cash Flow
$8,432
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  • All properties come with our 30-day money back guarantee
  • Enjoy guaranteed rent on vacant, rent-ready properties starting 45 days after closing. Plus, you will also pay no initial tenant placement and monthly management fees until your property is leased<

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

BESbswy