1601 Larkspur Dr
Arlington, TX 76013
List Price
$195,000
Initial Investment
$53,008Purchase Price
$190,100
Down Payment
25%
Rent
$1,500
Total Return
$82,278
Annualized Return
19.6%
Cap Rate
4.4%
Gross Yield
9.5%
Cash Flow
-$2,574
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/08/2019
Lease End
03/31/2021
Lot Size
9,600
HOA
None
Flood Risk
Not Required
- Seller to offer $1,500 credit in closing towards repairs per inspection report
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,100Expenses
-$4,339Property Taxes
-$5,000Loan Payments
-$10,335Net Cash Flow
-$2,574See more in Financials
Similar Listings