Your Portfolio
4 assets · Houston, TX · as of today
NOI by Month
Trailing 12Map
HoustonProperties
4 properties| Property | Status | NOI | Cap Rate | Occupancy | |
|---|---|---|---|---|---|
| Magnolia Park4210 Magnolia St, Houston, TX | Stabilized | $2.94M | 6.9% | 97% | |
| Harbor Logistics1180 Port Rd, Houston, TX | Lease-Up | $1.12M | 6.2% | 78% | |
| Cedar Office Park900 Cedar Blvd, Houston, TX | Underwriting | — | — | — | |
| Lakeview Plaza220 Lakeview Dr, Houston, TX | Queued | — | — | — |
Rent Roll — This Month
| Tenant | Property | Status | Rent | |
|---|---|---|---|---|
| Bayou Coffee Co. | Magnolia Park | Paid | $3,100 | |
| Heights Dental Group | Magnolia Park | Paid | $5,400 | |
| Lonestar Fitness | Magnolia Park | Late | $8,750 | |
| Delta Freight Co. | Harbor Logistics | Partial | $12,150 | |
| Sunbelt Distribution | Harbor Logistics | Paid | $9,800 | |
| Rio Grande Supply | Harbor Logistics | Late | $6,300 | |
| Third Coast Studio | Magnolia Park | Late | $4,450 |
Rent Roll — Magnolia Park
42 units| Unit | Tenant | Sq Ft | Monthly Rent | Lease End | Status |
|---|---|---|---|---|---|
| 101 | Bayou Coffee Co. | 1,240 | $3,100 | Mar 2027 | Active |
| 102 | Heights Dental Group | 2,050 | $5,400 | Nov 2026 | Active |
| 201 | Lonestar Fitness | 3,800 | $8,750 | Jul 2028 | Active |
| 202 | Vacant | 1,600 | — | — | Vacant |
| 203 | Third Coast Studio | 1,900 | $4,450 | Jan 2027 | Expiring |
NOI Projection & Cap Rate
Model where your portfolio is headed — and what it's worth at exit
Projection Inputs
Projected NOI & P&L
| Year | Projected NOI |
|---|
Cap Rate Calculator
What this means
Cap rate is your unlevered annual return: NOI divided by value. Model growth scenarios here before you buy, and re-run the numbers the moment a new rent roll or expense comes in — no spreadsheet to rebuild every time something changes.
Scheduled Rent Increases
Every step-up in every lease, tracked automatically and applied to your rent roll — no calendar reminders to set
Escalation Schedule
7 active leases| Tenant | Property | Current Rent | Escalation | Next Increase | New Rent |
|---|---|---|---|---|---|
| Bayou Coffee Co. | Magnolia Park | $3,100 | 3.0% annual | Mar 1, 2027 | $3,193 |
| Heights Dental Group | Magnolia Park | $5,400 | $0.25/SF annual | Nov 1, 2026 | $5,913 |
| Lonestar Fitness | Magnolia Park | $8,750 | 2.5% annual | Jul 1, 2028 | $8,969 |
| Third Coast Studio | Magnolia Park | $4,450 | Flat — no escalation | — | $4,450 |
| Delta Freight Co. | Harbor Logistics | $12,150 | 3.5% annual | Jan 1, 2027 | $12,577 |
| Sunbelt Distribution | Harbor Logistics | $9,800 | 3.0% annual | Sep 1, 2026 | $10,094 |
| Rio Grande Supply | Harbor Logistics | $6,300 | 2.0% annual | Jun 1, 2027 | $6,426 |
Available Units
Cross-referenced against your lease data automatically — a unit only shows here if nothing is currently leasing it
Vacant Units
3 available| Unit | Property | Sq Ft | Asking Rent | Days Vacant |
|---|---|---|---|---|
| 202 | Magnolia Park | 1,600 | $3,650/mo | 41 |
| C | Harbor Logistics | 4,200 | $9,100/mo | 88 |
| Suite 4 | Cedar Office Park | 2,300 | $4,975/mo | 126 |
Properties by Street
Grouped by street — uses each property's own street value when set, otherwise it's derived from the address
Street Groups
—AI Insights
Automated portfolio analysis — coming soon
This is where AI-driven insights — rent-roll anomalies, lease-renewal recommendations, cap-rate benchmarking, and more — will live once they're ready.
Available on Growth and above plans when launched.
Appraisals & Tax Amounts
Appraised value and tax bill by property and year, straight from your tax records
Property Taxes
4 parcels| Property | Tax Year | Appraised Value | Tax Amount | Paid? | Due Date |
|---|---|---|---|---|---|
| Magnolia Park | 2025 | $43.6M | $113,100 | Paid | Jan 31, 2026 |
| Harbor Logistics | 2025 | $17.1M | $44,300 | Paid | Jan 31, 2026 |
| Cedar Office Park | 2025 | $9.5M | $24,600 | Unpaid | Jan 31, 2026 |
| Lakeview Plaza | 2025 | $6.2M | $16,000 | Paid | Jan 31, 2026 |
Notes Receivable
Loans and notes owed to you — principal, rate, and term, pulled straight from your records
Notes Receivable
—| Borrower | Related Property | Principal | Rate % | Start Date | Term (months) | Notes |
|---|---|---|---|---|---|---|
| No notes receivable yet. | ||||||
Expense Log & Income Statement
Every operating cost, categorized — rolling up into a real company-level income statement
Expenses by Category (YTD)
$0 total| Category | YTD Amount | % of Total |
|---|---|---|
| No expenses logged yet. | ||
Company Income Statement (YTD)
| Total Revenue (annualized from current rent roll) | $0 |
| Operating Expenses (YTD) | ($0) |
| Net Operating Income | $0 |
Monthly History
—| Month | Collected | Expenses | Net |
|---|---|---|---|
| Not enough history yet — this fills in automatically as months pass. | |||