8787 Brae Acres Rd Apt 401
Houston, TX 77074View map
- Condo
- 2 bd
- 2 ba
- 1,090 sq ft
- Built 1983
$135,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets 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
- $452 a month, 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
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,090 sq ft
- Year built
- 1983
- HOA fee
- $452 a month
- Annual tax bill
- $2,491, as listed
- Days on market
- 61 days (listed Sep 5, 2026)
- 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
$219,000
6717 Sharpcrest St
Houston, TX 77074
3 bd · 2 ba · 1,243 sq ft
$498,000
6103 Kuldell Dr
Houston, TX 77074
4 bd · 3 ba · 2,351 sq ft
$279,000
6718 Carvel Ln
Houston, TX 77074
3 bd · 2 ba · 1,298 sq ft
$230,000
6509 Jason St
Houston, TX 77074
4 bd · 2 ba · 1,418 sq ft
$260,000
6613 Imogene St
Houston, TX 77074
3 bd · 2 ba · 1,319 sq ft
$130,000
8787 Brae Acres Rd Apt 605
Houston, TX 77074
Condo · 2 bd · 2 ba · 1,090 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.