409 Willow Way Wylie, TX 75098
3bd, 2ba | 1,739sqft | Built in 1982
Expand
Initial Investment
$195,443
List Price: $189,500
Purchase Price
$189,500
Down Payment
100%
Rent
$1,575

Total Return
$66,302
Annualized Return
6.5%
Cap Rate
4.6%
Gross Yield
10.0%
Cash Flow
$7,952
Appreciation
3.8%
Features
Occupancy
Occupied
Lease Start
05/15/2019 
Lease End
05/30/2020 
Lot Size
8,799 
HOA
None
Flood Risk
Not Required
  • Leased through 05/30/2020
  • 5-star neighborhood
  • School scores are 8+

Annual Financial Highlight
Expected Rent
$17,955
Expenses
-$4,103
Property Taxes
-$5,900
Loan Payments
$0

Net Cash Flow
$7,952
Considerations
Property Characteristics    View Details


Inspection Contingency
This home will be inspected after the offer is accepted and prior to closing, during which time you can negotiate price or repairs based on the inspector’s findings or cancel the contract. If any prior inspection reports are available, you’ll find them in the Diligence Documents (Analysis tab).  If the latest inspection report is more than 4 months old, the home will be listed with an inspection contingency.
  • This property will be professionally inspected before closing.
  • You’ll have the opportunity to negotiate a lower price or repairs if any issues are identified during the inspection process.
  • Your earnest money deposit will be refunded if you cancel the transaction before the inspection contingency termination date.
  • Roofstock will let you know whether the property passes Roofstock Certification. If it fails, and you choose to carry on with the transaction, the Roofstock Guarantee will no longer apply unless issues are resolved prior to closing. 

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.