Rental Property Investment Analysis
Investment metrics for 8202 Cannon St A B, Houston, TX 77051
zillow
Duplex
📍 8202 Cannon St A B, Houston, TX 77051
$299,990
🛏 4 bed
🚿 2 bath
📐 2,800 sqft
12
/ 100
Deal Score
F
High Risk Investment
Grade F · 12/100
Monthly Cash Flow
$-393
After all expenses
Cap Rate
4.66%
Below 6% threshold
Monthly Rent
$2,099/mo
Estimated
Total Expenses
$2,492/mo
All-in monthly
Cash-on-Cash
-6.83%
Low return
Annual Cash Flow
$-4,714
Per year
Break-Even Analysis
Break-Even Rent
$2,492 / 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 (12/100) with a negative cash flow of $-393/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 8202 Cannon St A B, Houston, TX 77051 is listed at $299,990 with 4 bed / 2 bath and 2,800 sq ft.
The estimated monthly rent is $2,099, generating a negative monthly cash flow of $-393 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.66% and the cash-on-cash return is -6.83%. This deal received a score of 12/100 (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