9905 Calcite Dr
Fort Worth, TX 76131
List Price
$223,000
Initial Investment
$59,379Purchase Price
$215,000
Down Payment
25%
Rent
$1,550
Total Return
$91,699
Annualized Return
20.5%
Cap Rate
5.5%
Gross Yield
8.7%
Cash Flow
-$353
Appreciation
7.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2017
Lease End
03/31/2022
Lot Size
6,600
HOA
$1/mo
Flood Risk
Not Required
- Rent amount will change to $1650 starting from 4-1-2020
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,670Expenses
-$3,735Property Taxes
-$2,600Loan Payments
-$11,689Net Cash Flow
-$353See more in Financials
Similar Listings