307 Magnolia St
Anna, TX 75409
List Price
$250,000
Initial Investment
$65,400Purchase Price
$240,000
Down Payment
25%
Rent
$1,325
Total Return
$50,411
Annualized Return
10.4%
Cap Rate
2.6%
Gross Yield
6.6%
Cash Flow
-$7,430
Appreciation
6.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2021
Lease End
01/31/2022
Lot Size
7,393
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,105Expenses
-$4,287Property Taxes
-$5,200Loan Payments
-$13,048Net Cash Flow
-$7,430See more in Financials
Similar Listings