1238 Settlers Way
Lewisville, TX 75067
List Price
$200,000
Initial Investment
$52,675Purchase Price
$188,000
Down Payment
25%
Rent
$1,495
Total Return
$65,144
Annualized Return
16.9%
Cap Rate
5.0%
Gross Yield
9.5%
Cash Flow
-$1,545
Appreciation
7.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/17/2017
Lease End
07/31/2018
Lot Size
4,400
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,043Expenses
-$4,368Property Taxes
-$4,000Loan Payments
-$10,221Net Cash Flow
-$1,545See more in Financials
Similar Listings