Available Properties
🏚️💰 Investor Special!
3518 Schurmier Road #A, Houston, Texas, 77047
ONLY $338,000
CAP RATE 10.39%
Total monthly rent income is $5,490 between both units.
Potential CAP RATE IS 12.52%!
Section 8 Tenants
2 UNITS Each unit has 3 beds / 2 baths. 2018 remodelled
TOTAL ANNUAL INCOME : $58,915.77
TOTAL ANNUAL EXPENSES : $23,308.84
TOTAL ANNUAL PROFIT AND LOSS: $35,606.93
DETAILS:
• Current rent roll (monthly rent per unit)
Unit A total is $2970 – Housing pays $2520 / Tenant pays $450
Unit B total is $2520 – Housing pays $1933 / Tenant pays $587.
• Vacancy rate (current or historical)
Unit A: occupied by same tenants since July 22, 2024
Unit B: occupied by same tenants since Oct 19, 2024
• Annual property taxes – $3,759.90
• Annual insurance cost – $6,119 for hazard; $1,014 for flood
• Average annual maintenance expenses: $2,579.93 in 2025
• HOA fees – NA
• Utilities – Energy Total $8,384.01 (Jan – Dec. 2025)
*Landlord pays for electricity and trash.
(No water fee, as property has septic tank)
• Property management cost – Self-managed
PICTURES AND VIDEOS : https://drive.google.com/drive/folders/1RJyrgMI4YohVnfF2ZWYFwQLrsEjN8H2v?usp=sharing
CALL or TEXT # (281)-806-9743
*Do your own due diligence
*Buyer pays all closing cost
Non-refundable deposit to lock it up.
*$5,000 Deposit for Cash Buyer’s
Call or Text: 281-806-9743
