https://mogul-property-details-prod.s3.amazonaws.com/images/Cover%20Photo-1725573765052.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Living%20Main-1725573790350.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20Open%202-1725573800503.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20Open-1725573806621.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20to%20Deck-1725573812915.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bedroom%20Main-1725573824288.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bathroom-1725573834385.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Laundry%20Bath%20Open-1725573840312.webp
The Shiv

SFR in Houston, Texas
1 bedrooms • 1 bathrooms • 1,000 Sq. Feet

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed

icon-real-estate-agent
$315,000 purchase price
The Shiv was secured ~5% below asking price
icon-bank
75.00% loan-to-value
Property financed with 6.75% interest only loan.
icon-calendar
$50,400 projected yearly rental income
Nearby properties average between $50.4K - $51.6K in yearly rent.

The property was built in 2020 and boasts updated finishings, as well as a spacious patio backyard with outdoor furnishings. The property comes fully furnished as an existing Airbnb, and targets downtown tourists and locals looking for a 1 bedroom / 1 bath getaway. It provides a unique opportunity to also capture occupancy outside of weekend getaways given its size and is perfect for those visiting the city whether for work or leisure.


Nearby comparable properties
Nearby sales
Beds
Baths
Sq. Ft.
Date sold
Price sold
icon-real-estate-agent
4827 Golden Forest Drive
1
1.5
1.1K
Nov-23
$345K
icon-real-estate-agent
5011 Golden Forest Drive
3
2
1.3K
Oct-23
$379K
icon-real-estate-agent
Weighted avg.
-
-
1.2K
--
$363.4K
icon-real-estate-agent
The Shiv
1
1
1K
Sep-24
$315K
Nearby rentals
Beds
Baths
Sq. Ft.
Monthly rent
Yearly rent
icon-calendar
Airbnb 5197
1
1
960
$4.3K
$51.6K
icon-calendar
Airbnb 7597
1
1
978
$4.2K
$50.4K
icon-calendar
Airbnb 7000
1
1
1.1K
$4.3K
$51K
icon-calendar
Weighted avg.
-
-
999
$4.2K
$51K
icon-calendar
The Shiv
1
1
1K
$4.3K
$51.6K

What are the potential returns
info
Projected value
--
caret-up--
Rental income
info
$84K / 4% growth
Expenses
info
$NaN / 2% growth
Appreciation
info
3% growth

The property's status
Purchased Property
September 2024
Anticipated First Dividends
November 2024

The property comes furnished and make-ready as a turnkey Airbnb that has achieved rental actuals over the past six months above projected underwriting rents going forward.


What goes into the offering
Offering Details
Purchase Price
$315,000

(-) Debt
($236,250)
Equity
$78,750
(+) Reserves & Closing Costs
$41,950

(+) mogul Platform Fee (One-Time)
$15,750
Total Offering Amount
$136,450

When the asset is expected to be sold
Hold Period
5 - 7 Years
Target Secondary Liquidity Option
Q2 2026

Hold Period:

We anticipate holding the asset and selling it after 5-7 years. After 5 years, we will analyze the trends in national and local markets to project an estimated value / movement in prices over the coming years.

We will present our findings and recommendations to the investors to decide on the best time to sell. If the trends are pointing to selling before 5 years or after 7 years, we will notify investors on an ad hoc basis with our findings.

We are targeting a secondary liquidity option, so not all investors have to agree on the best course of action to sell their ownership stake.

Target Secondary Liquidity Option:

We are targeting a secondary liquidity option around Q2 of 2026. This means we are targeting providing the ability for investors to sell their shares at their asset value at any time.

While this is our target timeline, several factors may lead to us launching the secondary liquidity earlier or later than the intended timeline. As such, investors should budget for the hold period of 5-7 years when making their investment.


Where you'll be investing
Houston, Texas
16.6%
Past 5-year Market Rent Increase
60.1%
Past 5-year Market Value Increase

Houston, TX


  • Diverse Economy: Houston's economy is bolstered by industries like energy, healthcare, and aerospace, providing stability with a diverse job market.
  • Population Growth: Houston is a magnet for residents, adding over 1.1 million people (2010-2020). Limited housing inventory and strong demand have propelled property values up.
  • Investment Potential: Houston offers affordable real estate, favorable landlord regulations, and no state income tax. With rental yields averaging around 7%, it presents lucrative opportunities for investors.

Property Updates
4
Dividend Incoming
The Shiv
23 days ago
Dividend Incoming
Dividend incoming for the month of December after achieving positive net cashflow
Property Overview

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed
icon-mogul-black-sm
mogul co-founder
Prior to co-founding mogul, Joey deployed $10bn+ into high quality residential real estate for some of the most prominent institutions on Wall Street.
Other Key Personnel
managed-by
Managed by Surge
managed-by
Financed by Host Financial

Frequently asked questions