9925 Blue Bell Dr

Fort Worth, TX 76108
image0

4 bd, 2.5 ba | 2,634 sqft | Built in 2004

slider image
slider image
slider image
List Price
$199,999

Initial Investment

$53,056

Purchase Price

$192,499

Down Payment

25%

Rent

$1,700

Total Return

$91,422

Annualized Return

21.1%

Cap Rate

4.5%

Gross Yield

10.6%

Cash Flow

-$2,622

Appreciation

9.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/23/2016

Lease End

07/31/2019

Lot Size

5,000

HOA

None

Flood Risk

Not Required

  • Current lease runs through July 31, 2019
  • 2,634 sqft, 4 bedroom, 2.5 bathroom single family home in 4-Star neighborhood
  • Property is valued at $195,000 - $212,000
  • Purchase comes with Roofstock Money Back Guarantee

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$19,380

Expenses

-$5,237

Property Taxes

-$6,300

Loan Payments

-$10,465

Net Cash Flow

-$2,622

See more in Financials

Similar Listings