1111 Heathfield Dr
Channelview, TX 77530
List Price
$195,000
Initial Investment
$51,775Purchase Price
$190,000
Down Payment
25%
Rent
$1,450
Total Return
$47,651
Annualized Return
12.9%
Cap Rate
4.1%
Gross Yield
9.2%
Cash Flow
-$3,130
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/26/2020
Lease End
06/30/2022
Lot Size
6,098
HOA
$2/mo
Flood Risk
Not Required
- Leased through 06/30/2022
- Below market rent
- Near schools and churches
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,530Expenses
-$4,831Property Taxes
-$4,500Loan Payments
-$10,329Net Cash Flow
-$3,130See more in Financials
Similar Listings