4635 Kilkenny Dr Houston TX 77048 Sold

  • $85,000
  • 3 beds
  • 2 baths
  • 1,402 sqft sqft

ARV $136,823

Rental Comps: $1,218

Rehab Estimate: $22k to $26k

Cash Returns: 13%

Call Johell at 713-766-5416 for showing access.

Must be willing and able to close on or by December 7, 2018.

Hard money outputs
Gains and returns
Unrealized capital gain 19,644
Annual cash flow 4,512
Return on capital gain 115%
Cash-on-cash return 26.4%
Cash flow
Monthly rent 1,200
Refi note payment 591
Property tax 139
Property ins 94
Mortgage ins 0
HOA 0
TOTAL 376
Cash out of pocket
Hard-money cash to close 19,976
Hard-money holding cost 694
Refi cash to close 0
Refi cash back at closing -3,589
TOTAL 17,081

House will be vacant and empty by closing.

Do not DISTURB TENANT.

Sold Comps:

DEFAULT 4635k 22431901-5 4635 Kilkenny Dr, Houston, TX 77048 3 2.00 1402 2.00 0.129 1977 User False Single Family Radius – 1 mile 6 months
10/30/2018
$136,823          $97.59
AVE Result PREMISE LEVEL. Excellent
As Is Sale Price Quick Sale Price
 

Street Address City Zip Bed Bath Sq. Ft. Garage Lot Size Year
Built
Units Target
Distance
List Date List Price COE Date Sold Price ACT DOM TOT DOM SQFT Price % of
Valuation
Image
12823 Roandale Drive Houston 77048 3 2.00 1278 2.00 0.14 1978 1 0.20 4/20/2018 $127,500 6/11/2018 $124,000 23 52 $97.03
24.35 %
  • 1
4503 Bungalow Lane Houston 77047 3 2.00 1450 2.00 0.16 1965 1 0.53 5/31/2018 $155,000 8/27/2018 $150,000 53 88 $103.45
21.71 %
  • 2
11735 Greenshire Drive Houston 77048 3 2.00 1510 1.00 0.21 1984 1 0.51 5/22/2018 $130,000 7/27/2018 $130,000 11 66 $86.09
15.31 %
  • 4
11407 Murr Way Houston 77048 3 1.50 1362 2.00 0.13 1964 1 0.80 5/16/2018 $129,900 8/3/2018 $129,900 61 79 $95.37
14.74 %
  • 5
5147 Kilkenny Drive Houston 77048 4 2.00 1252 1.00 0.14 1981 1 0.43 2/7/2018 $119,900 5/22/2018 $123,000 68 104 $98.24
14.29 %
  • 6
4206 Madden Lane Houston 77047 4 2.00 1254 1.00 0.14 1957 1 0.70 8/7/2018 $125,900 9/7/2018 $126,000 2 31 $100.48
9.60 %
  • 8

 

Rental Comps:

DEFAULT 4635k 22586742-5 4635 Kilkenny Dr, Houston, TX 77048 3 2.00 1402 2.00 0.129 1977 User Single Family User Defined 12 months
11/02/2018
$1,218          $0.87
Rental Analysis
8
PREMISE LEVEL. Excellent
Estimated Low Rent: Estimated High Rent: Estimated Rental Price:
 

Street Address City Zip Bed Bath Sq. Ft. Garage Lot Size Year
Built
Units Target
Distance
List Date List Price Leased Date Leased Price ACT DOM TOT DOM SQFT Price Image
12202 Cape Hyannis Drive Houston 77048 3 1.00 1328 1.00 0.17 1977 1 0.11 11/21/2017 $1,195 12/27/2017 $1,195 35 36 $0.90
  • 1
12706 Glenhollow Houston 77048 3 1.50 1368 1.00 5424 1981 1 0.44 10/25/2017 $1,150 11/17/2017 $1,150 14 23 $0.84
  • 2
5226 E Orem Drive Houston 77048 3 2.00 1280 1.00 0.14 1975 1 0.52 12/22/2017 $1,075 12/28/2017 $1,075 5 6 $0.84
  • 4
12815 Rockford Drive Houston 77048 3 2.00 1492 2.00 0.12 1997 1 0.73 5/24/2018 $1,245 9/5/2018 $1,245 104 104 $0.83
  • 5
5315 Kilkenny Drive Houston 77048 4 2.00 1340 1.00 6000 1994 1 0.64 5/10/2018 $1,250 5/23/2018 $1,250 11 13 $0.93
  • 6

 


WANT TO BE NOTIFIED OF NEW WHOLESALE DEALS? Call 281-688-1568
(Automatically get a text message with a link to new properties)

Buyer Pays All Closing Costs. Please perform your own due diligence. Do Not Disturb Tenants.

First $5,000 Non-Refundable EM secures the property payable to Texas American Title.

Agents bring your buyers and add your commissions on top.

We are not brokers but principals through a purchase contract looking to assign equitable interest in the transaction or already own the property.


Is this deal for you? … Secure it in 5 easy steps. Call 713-766-5416 for showing access.

Step 1: Complete your own desktop due diligence after reviewing all the information provided and gathered.

Step 2: Obtain Proof of Funds statement from your Cash Account, Private Lender or Hard Money Lender.

Step 3: Obtain your Certified Funds $5,000 Non-Refundable Earnest money made payable to Texas American Title. We will not sign a Sales Agreement without earnest money.

Step 4: Submit the “Qualified Buyer for Showing” form below so that we can notify you of the showing. We will only entertain buyers with submitted form.

Step 5: View property, estimate your own repair costs, make your best offer and secure the deal!

Qualified Buyer for Showing Form

Qualified Buyer for Showing Form
  • This field is for validation purposes and should be left unchanged.

Price:
$85,000
Address:
4635 Kilkenny Dr
Houston, TX 77048
Square Feet:
1,402 sqft
Bedrooms:
3
Bathrooms:
2
Terms:
For Sale
Property Type:
Home
Year Built:
1977
Const. Type:
Brick
MLS #:
N.A. - Off Market

Call 832-495-4522 for more details

Property Location

Looking For Investment Properties?

Fill out the form below to join our "Preferred Property Buyers" list and for local real estate updates too!

Enter Your Information Below To Get Immediate Access

... to our HANDYMAN specials. *These are not on the MLS - Many are below $100k. Available properties on the next page.
  • This field is for validation purposes and should be left unchanged.