310 Quail Run Rd

Red Oak, TX 75154
image0

4 bd, 3 ba | 2,489 sqft | Built in 2006

slider image
slider image
slider image
List Price
$220,000

Initial Investment

$58,588

Purchase Price

$215,000

Down Payment

25%

Rent

$1,775

Total Return

$68,866

Annualized Return

16.6%

Cap Rate

5.3%

Gross Yield

9.9%

Cash Flow

-$1,000

Appreciation

6.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/15/2016

Lease End

11/30/2017

Lot Size

6,621

HOA

$0/mo

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

$20,235

Expenses

-$5,195

Property Taxes

-$4,352

Loan Payments

-$11,689

Net Cash Flow

-$1,000

See more in Financials

Similar Listings