1612 Baltimore Dr
Richardson, TX 75081
List Price
$217,000
Initial Investment
$59,923Purchase Price
$217,000
Down Payment
25%
Rent
$1,695
Total Return
$85,059
Annualized Return
18.5%
Cap Rate
4.6%
Gross Yield
9.4%
Cash Flow
-$2,546
Appreciation
7.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/12/2016
Lease End
09/14/2018
Lot Size
8,999
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,323Expenses
-$4,850Property Taxes
-$5,222Loan Payments
-$11,797Net Cash Flow
-$2,546See more in Financials
Similar Listings