625 Horn St
Crowley, TX 76036
List Price
$165,000
Initial Investment
$43,902Purchase Price
$160,612
Down Payment
25%
Rent
$1,350
Total Return
$86,046
Annualized Return
22.8%
Cap Rate
4.1%
Gross Yield
10.1%
Cash Flow
-$2,725
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
10/09/2013
Lease End
M/M
Lot Size
5,500
HOA
$33/mo
Flood Risk
Not Required
- Ability to renew lease with upside potential in rent
- Professionally managed by Roofstock Certified property manager, Specialized Property Management
- Beautiful 2006 vintage, family style brick home
- <$300 in immediate and additional repairs, combined
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$4,383Property Taxes
-$5,000Loan Payments
-$8,732Net Cash Flow
-$2,725See more in Financials
Similar Listings