2.92% subto deal!
🚨 Off-Market Investment Opportunity – Subject-To Deal 🚨
Financing Structure
• Loan Balance: $292,000 @ 2.92% interest
• Seller Carryback: $30,000 @ 0% interest
• Term Remaining: 25 years (first 5 yrs of front-loaded interest already paid → faster equity build-up)
• Entry Fee: ~$85,000 all-in
• Monthly Payments: ~$2,100 total (incl. taxes/insurance) → only $1,300 P&I
Property Highlights
• Recently remodeled → low CapEx & minimal repairs needed
• Backyard already landscaped with fire pit, pergola, and turf
• Just needs outdoor upgrades (furniture, dining area, lounge seating, hot tub option) to maximize backyard returns
• Outdoor shed: expandable into an extra bedroom or game room/bedroom combo for higher nightly rates
No HOA
Revenue Potential
• Local Airbnb comp: Did $76,600 last year and it’s not even well designed → this property can easily outperform
• Comp link: https://www.airbnb.com/rooms/47857630?source_impression_id=p3_1758916533_P3t8JtCSN9vdDfNU
• Photos of subject property: https://gallery.khoihuynhphotography.com/1805chestnutst/
Market Drivers
• Located near Downtown Houston & major attractions
• In a developing area → high appreciation potential (new builds & renovations all around)
• World Cup 2026 coming to Houston → surge in short-term rental demand & premium nightly rates
📲 Call or text 832-586-6759 for full details, pictures, and comps.
1
0 comments
2.92% subto deal!
skool.com/theezwaytodispo
Monthly deal breakdowns, hot seats & partnerships. EZ Dispo’s deal flow community.
Leaderboard (30-day)
1
+3
2
+1
3
+1
4
+1
5
+1
Powered by