1407 Gentle Rain Dr
Lancaster, TX 75134
List Price
$179,900
Initial Investment
$47,019Purchase Price
$167,500
Down Payment
25%
Rent
$1,595
Total Return
$105,826
Annualized Return
26.4%
Cap Rate
5.5%
Gross Yield
11.4%
Cash Flow
-$602
Appreciation
10.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2019
Lease End
05/31/2020
Lot Size
7,500
HOA
None
Flood Risk
Not Required
- Built in 2003
- Above average neighborhood school scores
- Updated kitchen and flooring throughout home
- Within 4 minutes of Cedar Valley College
- Inspection report available
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,183Expenses
-$4,879Property Taxes
-$4,800Loan Payments
-$9,106Net Cash Flow
-$602See more in Financials
Similar Listings