🚨 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.