9122 Western Dr
Houston, TX 77080View map
- Single-family
- 3 bd
- 2 ba
- 1,776 sq ft
$399,500
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. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- 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
- 3
- Bathrooms
- 2
- Size
- 1,776 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 28 days (listed Oct 8, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Houston
13,929 homes for sale in Houston
$400,000
8720 Kempwood Dr
Houston, TX 77080
3 bd · 2.5 ba · 2,218 sq ft
New construction$369,000
8908 Sunshine Laverne Ln
Houston, TX 77080
3 bd · 2.5 ba · 1,611 sq ft
New construction$575,000
9803 Hope Harbor Ln
Houston, TX 77080
4 bd · 3.5 ba · 2,263 sq ft
New construction$599,900
3311 Cardinal Crest Ln
Houston, TX 77080
4 bd · 3.5 ba · 2,500 sq ft
$556,000
9614 Springmont Dr
Houston, TX 77080
5 bd · 2.5 ba · 2,180 sq ft
$498,000
1903 Sedgie Dr
Houston, TX 77080
4 bd · 2 ba · 1,854 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.