Rental Property Investment Analysis
Investment metrics for 4624 Mayflower St A B, Houston, TX 77033
zillow
Duplex
📍 4624 Mayflower St A B, Houston, TX 77033
$515,000
🛏 3 bed
🚿 1 bath
📐 2,819 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-407
After all expenses
Cap Rate
5.28%
Below 6% threshold
Monthly Rent
$3,327/mo
Estimated
Total Expenses
$3,734/mo
All-in monthly
Cash-on-Cash
-4.12%
Low return
Annual Cash Flow
$-4,882
Per year
Break-Even Analysis
Break-Even Rent
$3,734 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-407/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 4624 Mayflower St A B, Houston, TX 77033 is listed at $515,000 with 3 bed / 1 bath and 2,819 sq ft.
The estimated monthly rent is $3,327, generating a negative monthly cash flow of $-407 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.28% and the cash-on-cash return is -4.12%. This deal received a score of 18/100 (Grade F: High Risk Investment).
More analyzed properties in Houston
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk