Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3557 Rebecca Street
Houston, TX 77021
Asking Price
Contact for price
Asset Type
Single Family Rental Portfolio Multifamily
Class
Class B
What's Special
97% Leased <p>Current rents for 2BR are -46% below market, 1BR -31% below market. </p><p>Stabilization assumes occupancy remains at 97%. </p><p>Management fee estimated at 10% of EGI </p><p>Taxes and insurance kept constant. </p><p>Vacancy allowance at 3% of GPR.</p>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
8.00%
DSCR
1.35
Strong
Cash-on-Cash
6.88%
Monthly Payment
$4,947.454
Annual Cash Flow
$20,630.547
