10107 Elderberry Park Ln
Tomball, TX 77375
List Price
$109,005
Initial Investment
$101,660Purchase Price
$100,000
Down Payment
100%
Rent
$1,195
Total Return
$57,430
Annualized Return
10.3%
Cap Rate
6.6%
Gross Yield
14.3%
Cash Flow
$5,869
Appreciation
5.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/11/2018
Lease End
05/19/2019
Lot Size
4,950
HOA
$3/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,623Expenses
-$4,954Property Taxes
-$2,800Loan Payments
$0Net Cash Flow
$5,869See more in Financials
Similar Listings