705 Hutson Dr
Royse City, TX 75189
List Price
$260,000
Initial Investment
$69,488Purchase Price
$255,000
Down Payment
25%
Rent
$1,700
Total Return
$97,117
Annualized Return
17.6%
Cap Rate
3.6%
Gross Yield
8%
Cash Flow
-$5,146
Appreciation
8.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/18/2021
Lease End
04/17/2022
Lot Size
8,019
HOA
$4/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,380Expenses
-$4,563Property Taxes
-$6,100Loan Payments
-$13,863Net Cash Flow
-$5,146See more in Financials
Similar Listings