5611 Nichols St
Houston, TX 77020View map
- Single-family
- 4 bd
- 4 ba
- 2,000 sq ft
- Built 1939
$170,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Nets positive at 20% down
- 20% downNets positive
- 25% downNets positive
- 30% downNets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. It is not in a flood zone.
- HOA
- None, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 4
- Size
- 2,000 sq ft
- Year built
- 1939
- HOA fee
- None
- Annual tax bill
- $3,881, as listed
- Days on market
- 353 days (listed Nov 17, 2025)
- Flood zone
- Not in a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Houston
13,929 homes for sale in Houston
New construction$349,990
3411 Stonewall St
Houston, TX 77020
3 bd · 2.5 ba · 2,250 sq ft
New construction$439,900
2743 Providence St
Houston, TX 77020
Townhome · 3 bd · 3.5 ba · 1,922 sq ft
$899,000
4424 Hare St Unit 10
Houston, TX 77020
Duplex · 1 bd · 1 ba · 4,440 sq ft
$459,000
4109 Hare St Unit A
Houston, TX 77020
3 bd · 2.5 ba · 1,927 sq ft
$469,900
703 Bringhurst St
Houston, TX 77020
Condo · 3 bd · 3.5 ba · 2,637 sq ft
$279,000
361 Sydnor St
Houston, TX 77020
Townhome · 3 bd · 2 ba · 1,517 sq ft
In Houston, 889 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.