Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

915 W 17th Street Houston, TX 77008

3 Beds 4 Baths 2,258 sqft Built 2018

$391,000

List Price

$2,960

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

December 11, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2018
  • Price/Sqft : $173.16
  • 3 Days on Market
  • MLS # : 25679378
  • Updated Date : 12/11/2020 at 16:52
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,258 sqft
  • Baths : 3 full , 1 half
Listing Agent

Walzel Properties

Listing Agent's Description

Welcome Home! This lovely home located at highly desired Shady Acres, Heights area. Built on elevated foundation with strong architectural plan and never flooded before! Home comes with all appliances and blinds included! Extras came with standard features!! Many recessed lights at home much more then standard!Jacuzzi in master bathroom!! Fresh painted Luxury cabinets with soft closing system!! Hardwood floors throughout no carpet!! 3cm quartz countertops (above standard 2cm) in all kitchen and bathrooms!! Frameless shower glasses in all bathrooms!! All bedrooms have their own private baths, huge master bath with double vanity and huge walk-in closet, plus guest powder bath. Terrific 3 story floor plan with kitchen/living/dining combo, balcony and many more! Amazing Location! Close to Downtown, restaurants, hospitals, HEB, entertainments...etc! Please check out the VIRTUAL LISTING !!

SEE MORE

MARKET HIGHLIGHTS

  • Houston metro contributes to 29.5% of Texas state economy i.e. Gross State Product (USMayors.org, 2018)
  • Houston metro's economy is worth $544.6 billion in Gross Metro Product and projected to grow to $580 billion in 2019 (USMayors.org, 2018)
  • Houston metro has 63.4% labor force participation rate higher than the national rate 62.8%. The participation rate is expected to grow to 63.6% in 2020 (USMayors.org, 2018)
  • Houston metro employment growth is at 1.8% and predicted to grow to 2.7% in 2019-20 (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Shady Acres

NeighborhoodNIR Market*CityMarket2010Year20002019100k150k200k250k300k350k400kPrice in $99k436k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Shady Acres

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2100012001400160018002000220024002600Rent in $9692745

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Sinclair Elementary School Primary Magnet 534 34 6
Hamilton Middle School Middle Magnet 1,248 64 6
Waltrip High School High Magnet 1,663 94 3

Sinclair Elementary School

  • Education Level: Primary
  • # of students: 534
  • # of teachers: 34
6
GreatSchools Rating

Hamilton Middle School

  • Education Level: Middle
  • # of students: 1,248
  • # of teachers: 64
6
GreatSchools Rating

Waltrip High School

  • Education Level: High
  • # of students: 1,663
  • # of teachers: 94
3
GreatSchools Rating
 

$351,900$430,100$391,000

PURCHASE PRICE

$2,664$3,256$2,960

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,960
EXPENSES Loan Payment -$1,443
Property Tax -$841
Property Insurance -$180
Property Management Fees -$99
CASH FLOW
$397

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 17% of earned rent to cover both maintenance and periods of vacancy.

$391,000

PROJECTED PRICE

$2,960

PROJECTED RENT

0.76%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.87%
Appreciation Year (1-5) 2.4%
Maintenance Year (1-5) 8.00%
Vacancy 9.28%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$109,365

INVESTMENT

$109,365

Down Payment
$97,750
Rehab Estimate
$5,750
Closing Costs
$5,865

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,443

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $97,750
Loan Amount $293,250
See What Happens When You Reinvest Cash Flow

7.08

YEARS SAVED

$40,454

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,960

    LIST RENT
  • $1.31

    LIST RENT PER SQFT
  • $2,947

    COMP ESTIMATED VALUE
  • $1.31

    COMP AVG. RENT PER SQFT
Comps Range
$2,700
1$2,7002$2,8503$2,9004$2,9605$3,200
$3,200
RENT COMPS ANALYSIS
  • 915 W 17th Street Houston, TX 4
    • 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018
    • Rent
    • Rent Per SQFT
    •  
    • $2,960
    • $1.31
    •  
  • 848 W 17th Street Houston, TX 1
    • 3 beds 4 baths ∙ 2,231 Sqft ∙ Built 2014 3 beds 4 baths ∙ 2,231 Sqft ∙ Built 2014
    LEASED 12/27/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $1.21
    •  
  • 917 W 17th Street Houston, TX 2
    • 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018
    LEASED 02/26/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $1.26
    •  
  • 919 W 17th Street Houston, TX 3
    • 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018 3 beds 4 baths ∙ 2,258 Sqft ∙ Built 2018
    LEASED 11/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.28
    •  
  • 1134 W 17th Street Houston, TX 5
    • 3 beds 4 baths ∙ 2,170 Sqft ∙ Built 2015 3 beds 4 baths ∙ 2,170 Sqft ∙ Built 2015
    LEASED 11/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.47
    •  
PROPERTY LISTING DETAILS
David Dogan
1.346.227.3225
Walzel Properties
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
Houston Association of Realtors Multiple Listing Service ( HARMLS)
MLS #: 25679378
Last Updated: 12/11/2020
BESbswy