601 26th Ave N
Texas City, TX 77590
List Price
$185,900
Initial Investment
$51,180Purchase Price
$185,400
Down Payment
25%
Rent
$1,675
Total Return
$37,128
Annualized Return
11.1%
Cap Rate
4.9%
Gross Yield
10.8%
Cash Flow
-$1,458
Appreciation
4.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/11/2018
Lease End
07/31/2020
Lot Size
10,281
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,095Expenses
-$5,674Property Taxes
-$4,800Loan Payments
-$10,079Net Cash Flow
-$1,458See more in Financials
Similar Listings