Archived 12 months ago


3 bd ba 1444 sqft

7620 Goudin Dr., Missouri City, TX 77489

Residential SFR

Current Rent


Cap Rate

Pro Only

Cash on Cash ROI

Pro Only

Great Rental/Flip – Missouri City

AREA: (SW) Missouri City;
SUBDIVISION: Westbury Village;
Two-story house, 3/2.5/2 attached. 1,444 sqft;
This house is fairly clean and has ideal rental numbers: 2.38% tax rate, and NO HOA! The roof is 11 yrs old and the a/c is 7 yrs old. No flooding.
We estimate just $3,500 for Rent Repairs, or around $20k for a Full Remodel.
ARV is approx. $140k. Rent Comps are $1,400/mo.


7620 Goudin Dr., Missouri City, TX 77489

Rental Property Calculator

Watch this video as Brandon shows you how to analyze a rental property with the BiggerPockets Rental Property Calculator

  • Determine the profitability of a potential rental property
  • Estimate potential monthly and annual cash flow
  • Create printable PDFs to show lenders or partners*
  • Calculate return on investment over time
  • Plan for unforeseen expenses

*only Pro or Premium members can generate PDF reports

View my reports Start a new report

*The cap rate and cash on cash return calculations found on BiggerPockets Listings are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions.