6421 New Harbor Ln
Fort Worth, TX 76179
List Price
$195,000
Initial Investment
$52,048Purchase Price
$191,000
Down Payment
25%
Rent
$1,750
Total Return
$92,857
Annualized Return
22.2%
Cap Rate
5.1%
Gross Yield
11.0%
Cash Flow
-$1,406
Appreciation
8.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/31/2018
Lease End
05/30/2019
Lot Size
7,405
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,950Expenses
-$5,172Property Taxes
-$5,800Loan Payments
-$10,384Net Cash Flow
-$1,406See more in Financials
Similar Listings