3127 Glen Spring Drive
Kingwood , TX 77339
List Price
$215,000
Initial Investment
$57,906Purchase Price
$212,500
Down Payment
25%
Rent
$1,725
Total Return
$49,120
Annualized Return
12.3%
Cap Rate
4.5%
Gross Yield
9.7%
Cash Flow
-$2,694
Appreciation
5.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/12/2021
Lease End
11/30/2022
Lot Size
7,560
HOA
$41/mo
Flood Risk
Not Required
- Near good schools (elementary, middle, high)
- $25 below market rent
- Spacious living room, dining room, laundry room and nice kitchen
- 4 Bed, 2 bath with large bedrooms and master bedroom
- Large backyard with deck. Two car garage
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,665Expenses
-$5,906Property Taxes
-$4,900Loan Payments
-$11,553Net Cash Flow
-$2,694See more in Financials
Similar Listings