23 Silver Canyon Pl
Spring, TX 77381
List Price
$239,900
Initial Investment
$64,188Purchase Price
$235,000
Down Payment
25%
Rent
$2,025
Total Return
$53,761
Annualized Return
12.0%
Cap Rate
4.1%
Gross Yield
10.3%
Cash Flow
-$4,000
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/31/2017
Lease End
04/27/2020
Lot Size
6,870
HOA
$0/mo
Flood Risk
Not Required
- Addition $100 Pool fee and $35 pet fee included in rent
- Stainless Steel appliances
- 5-star neighborhood
- Attractive (10+) school scores
- Leased through 2020
- Located in the The Woodlands Cochrans community, which offers a park, lake, pool, and splash pad
See more in Analysis
Annual Financial Highlights
Expected Rent
$23,085Expenses
-$7,409Property Taxes
-$6,900Loan Payments
-$12,776Net Cash Flow
-$4,000See more in Financials
Similar Listings