2901 Cortez Dr
Fort Worth, TX 76116
List Price
$183,500
Initial Investment
$46,325Purchase Price
$170,000
Down Payment
25%
Rent
$1,449
Total Return
$78,514
Annualized Return
20.8%
Cap Rate
4.5%
Gross Yield
10.2%
Cash Flow
-$2,313
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/01/2017
Lease End
11/30/2019
Lot Size
11,250
HOA
None
Flood Risk
Not Required
- Seller offering free 1-year home warranty plan through First American
- Complete interior and exterior turnkey rehab
- $300+ in upside rent potential ($1,780)
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,519Expenses
-$4,590Property Taxes
-$5,000Loan Payments
-$9,242Net Cash Flow
-$2,313See more in Financials
Similar Listings