Rental Property Investment Analysis
Investment metrics for 7931 Fowlie St, Houston, TX 77028
redfin
Single Family Residential
📍 7931 Fowlie St, Houston, TX 77028
$260,000
🛏 3 bed
🚿 2.5 bath
📐 1,844 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-197
After all expenses
Cap Rate
5.32%
Below 6% threshold
Monthly Rent
$1,690/mo
Estimated
Total Expenses
$1,887/mo
All-in monthly
Cash-on-Cash
-3.96%
Low return
Annual Cash Flow
$-2,369
Per year
Break-Even Analysis
Break-Even Rent
$1,887 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major arterial thoroughfares provides residents with efficient access to the central business and industrial districts.
- ▸The area features a landscape of traditional residential housing stock that appeals to value-conscious long-term rental occupants.
- ▸Nearby neighborhood green spaces and recreational areas offer essential lifestyle amenities that support consistent local tenant demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-197/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residential at 7931 Fowlie St, Houston, TX 77028 is listed at $260,000 with 3 bed / 2.5 bath and 1,844 sq ft.
The estimated monthly rent is $1,690, generating a negative monthly cash flow of $-197 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.32% and the cash-on-cash return is -3.96%. 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