2535 Kiplands Way Dr
Houston, TX 77014
List Price
$148,000
Initial Investment
$39,697Purchase Price
$144,300
Down Payment
25%
Rent
$1,325
Total Return
$24,388
Annualized Return
9.7%
Cap Rate
5.0%
Gross Yield
11.0%
Cash Flow
-$1,209
Appreciation
3.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2019
Lease End
03/31/2020
Lot Size
3,619
HOA
$31/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,105Expenses
-$5,069Property Taxes
-$3,400Loan Payments
-$7,845Net Cash Flow
-$1,209See more in Financials
Similar Listings