6163 Balcony Ln
Dallas, TX 75241
List Price
$185,000
Initial Investment
$50,476Purchase Price
$182,900
Down Payment
25%
Rent
$1,654
Total Return
$66,026
Annualized Return
18.1%
Cap Rate
5.5%
Gross Yield
10.9%
Cash Flow
-$555
Appreciation
6.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/13/2019
Lease End
12/13/2021
Lot Size
5,502
HOA
None
Flood Risk
Not Required
- Less than $650 in immediate repair costs, review inspection report in diligence vault
- This is a Roofstock Reserve property, our premier collection of homes owned by Roofstock. Learn more here
- Free 1-year home warranty through American Home Shield
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,856Expenses
-$4,867Property Taxes
-$4,600Loan Payments
-$9,943Net Cash Flow
-$555See more in Financials
Similar Listings