611 Walton Way

Wylie, TX 75098
image0

2 bd, 2.5 ba | 1,310 sqft | Built in 2004

slider image
slider image
slider image
List Price
$192,500

Initial Investment

$51,542

Purchase Price

$182,500

Down Payment

25%

Rent

$1,495

Total Return

$65,986

Annualized Return

17.2%

Cap Rate

4.7%

Gross Yield

9.8%

Cash Flow

-$2,070

Appreciation

7.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/30/2019

Lease End

11/30/2020

Lot Size

6,534

HOA

$1/mo

Flood Risk

Not Required

  • Below market rent
  • 4.5-star neighborhood, with attractive school scores (7+)
  • Walking distance to Neighbors Park
  • Corner lot with big yard
  • Within 30 min of Dallas

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,043

Expenses

-$4,391

Property Taxes

-$4,800

Loan Payments

-$9,922

Net Cash Flow

-$2,070

See more in Financials

Similar Listings