Rental Property Investment Analysis
Investment metrics for 4929 Wilmington St A B, Houston, TX 77033
zillow
Duplex
📍 4929 Wilmington St A B, Houston, TX 77033
$550,000
🛏 3 bed
🚿 3 bath
📐 3,438 sqft
37
/ 100
Deal Score
F
High Risk Investment
Grade F · 37/100
Monthly Cash Flow
$-4
After all expenses
Cap Rate
6.22%
Strong yield
Monthly Rent
$3,575/mo
Estimated
Total Expenses
$3,579/mo
All-in monthly
Cash-on-Cash
-0.04%
Low return
Annual Cash Flow
$-52
Per year
Break-Even Analysis
Break-Even Rent
$3,579 / 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 (37/100) with a negative cash flow of $-4/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 4929 Wilmington St A B, Houston, TX 77033 is listed at $550,000 with 3 bed / 3 bath and 3,438 sq ft.
The estimated monthly rent is $3,575, generating a negative monthly cash flow of $-4 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.22% and the cash-on-cash return is -0.04%. This deal received a score of 37/100 (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