410 Justice St
(Duplicated 2432)
Cedar Hill, TX 75104
List Price
$103,000
Initial Investment
$25,615Purchase Price
$94,000
Down Payment
25%
Rent
$1,050
Total Return
$60,504
Annualized Return
28.8%
Cap Rate
7.2%
Gross Yield
13.4%
Cash Flow
$1,085
Appreciation
9.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/12/2014
Lease End
07/31/2017
Lot Size
4,879
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,970Expenses
-$3,528Property Taxes
-$2,246Loan Payments
-$5,110Net Cash Flow
$1,085See more in Financials
Similar Listings