7003 Myrtle St
Houston, TX 77087
List Price
$170,000
Initial Investment
$46,325Purchase Price
$170,000
Down Payment
25%
Rent
$1,350
Total Return
$44,208
Annualized Return
13.9%
Cap Rate
5.0%
Gross Yield
9.5%
Cash Flow
-$1,273
Appreciation
5.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
5,898
HOA
None
Flood Risk
Not Required
See more in Analysis
Fred McDaniel
Realty ONE Group Iconic
TX Agent License #573495
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$2,821Property Taxes
-$4,600Loan Payments
-$9,242Net Cash Flow
-$1,273See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Erika Cruz
Agent License 0671797
ENR Realty LLC
Agent License 0671797
ENR Realty LLC
Certified Agent Brokerage:Fred McDaniel
Realty ONE Group Iconic
TX Brokerage License 9003340
Realty ONE Group Iconic
TX Brokerage License 9003340
SourceHouston Association of REALTORS®
MLS #71094986
Last Updated: 08/14/2025 13:08
MLS #71094986
Last Updated: 08/14/2025 13:08