1921 Bodine Ln
Dallas, TX 75217
List Price
$145,000
Initial Investment
$37,735Purchase Price
$138,000
Down Payment
25%
Rent
$1,325
Total Return
$87,706
Annualized Return
26.9%
Cap Rate
5.6%
Gross Yield
11.5%
Cash Flow
-$524
Appreciation
10.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
10/30/2014
Lease End
10/31/2016
Lot Size
7,501
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,105Expenses
-$4,326Property Taxes
-$3,800Loan Payments
-$7,502Net Cash Flow
-$524See more in Financials
Similar Listings