1308 Pine Ln
Fort Worth, TX 76140
List Price
$119,000
Initial Investment
$32,428Purchase Price
$119,000
Down Payment
25%
Rent
$1,195
Total Return
$78,602
Annualized Return
28.7%
Cap Rate
6.6%
Gross Yield
12.1%
Cash Flow
$740
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/24/2017
Lease End
02/28/2019
Lot Size
3,049
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,623Expenses
-$3,786Property Taxes
-$2,627Loan Payments
-$6,469Net Cash Flow
$740See more in Financials
Similar Listings