1333 Laura Ln
(Duplicated 2426)
Dallas, TX 75241
List Price
$102,500
Initial Investment
$25,343Purchase Price
$93,000
Down Payment
25%
Rent
$830
Total Return
$32,877
Annualized Return
17.8%
Cap Rate
5.4%
Gross Yield
10.7%
Cash Flow
-$474
Appreciation
6.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
09/01/2012
Lease End
M/M
Lot Size
8,198
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,462Expenses
-$2,762Property Taxes
-$2,118Loan Payments
-$5,056Net Cash Flow
-$474See more in Financials
Similar Listings