155 Pronghorn Pl Montgomery, TX 77316
4bd, 3.5ba | 3,747sqft | Built in 2009
investment property - 155 Pronghorn Pl, Montgomery, TX 77316, Montgomery - image 0
Expand
investment property - 155 Pronghorn Pl, Montgomery, TX 77316, Montgomery - image 0
investment property - 155 Pronghorn Pl, Montgomery, TX 77316, Montgomery - image 1
investment property - 155 Pronghorn Pl, Montgomery, TX 77316, Montgomery - image 2
List Price
$385,000
Initial Investment : $391,153
Purchase Price
$385,000
Down Payment
100%
Rent
$3,150

Total Return
$171,177
Annualized Return
8.2%
Cap Rate
5.3%
Gross Yield
9.8%
Cash Flow
$19,419
Appreciation
4.4%
Gross Yield
9.8%
 
Cap Rate
5.3%
 
Cash on Cash
5.0%
 
Ann. Return
8.2%
in 5 years
Initial Investment
$391,153
Purchase Price
$385,000
Down Payment
100%
Loan Interest Rate
4.250%
Closing Costs
1.50%
Est. Immediate Costs
$378
Total Return
$171,177
Appreciation
4.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $19,419 $20,406 $21,429 $24,855
Monthly $1,618 $1,700 $1,786 $2,071
Property Value in 2025
$476,948
Loan Balance
$0
Disposition Fees
-$16,693

Sale Proceeds
$460,255

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $102,075
$1,701/mo
$218,991
$1,825/mo
$514,549
$2,144/mo
$915,709
$2,544/mo
Cumulative Appreciation Gain $91,948
$167,913
$358,069
$613,623
Equity Build Up $385,000
$385,000
$385,000
$385,000
Total Investment Value $579,023
$771,905
$1,257,619
$1,914,332