5030 Twilight Dr
Beaumont, TX 77706
List Price
$95,000
Initial Investment
$26,257Purchase Price
$92,000
Down Payment
25%
Rent
$1,095
Total Return
$32,470
Annualized Return
18.5%
Cap Rate
7.3%
Gross Yield
14.3%
Cash Flow
$1,063
Appreciation
5.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/28/2019
Lease End
08/01/2020
Lot Size
9,396
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,483Expenses
-$4,019Property Taxes
-$2,400Loan Payments
-$5,002Net Cash Flow
$1,063See more in Financials
Similar Listings