13203 Tregarnon Dr

Houston, TX 77015
image0

3 bd, 2 ba | 1,390 sqft | Built in 1981

slider image
slider image
slider image
List Price
$140,000

Initial Investment

$42,753

Purchase Price

$129,000

Down Payment

25%

Rent

$1,400

Total Return

$63,237

Annualized Return

20.1%

Cap Rate

6.1%

Gross Yield

13.0%

Cash Flow

$70

Appreciation

9.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

02/01/2017

Lease End

01/31/2019

Lot Size

6,678

HOA

$2/mo

Flood Risk

Not Required

  • $10k price reduction as of 9/1
  • 13 miles to downtown and University of Houston
  • 4%+ anticipated appreciation

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,960

Expenses

-$5,377

Property Taxes

-$3,500

Loan Payments

-$7,013

Net Cash Flow

$70

See more in Financials

Similar Listings