2414 Wilma St

Dallas, TX 75241
image0

3 bd, 2 ba | 1,256 sqft | Built in 2002

slider image
slider image
slider image
List Price
$132,500

Initial Investment

$40,066

Purchase Price

$131,000

Down Payment

25%

Rent

$1,375

Total Return

$46,897

Annualized Return

17.0%

Cap Rate

6.2%

Gross Yield

12.6%

Cash Flow

$266

Appreciation

6.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/01/2019

Lease End

01/31/2021

Lot Size

7,148

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,675

Expenses

-$4,387

Property Taxes

-$3,900

Loan Payments

-$7,122

Net Cash Flow

$266

See more in Financials

Similar Listings