31303 Baker Lake Dr
Spring, TX 77386
List Price
$250,000
Initial Investment
$62,815Purchase Price
$230,000
Down Payment
25%
Rent
$1,650
Total Return
$52,414
Annualized Return
12.1%
Cap Rate
4.3%
Gross Yield
8.6%
Cash Flow
-$3,379
Appreciation
5.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/10/2018
Lease End
03/31/2022
Lot Size
5,920
HOA
$3/mo
Flood Risk
Not Required
- Leased up-to March 22
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$4,685Property Taxes
-$5,000Loan Payments
-$12,504Net Cash Flow
-$3,379See more in Financials
Similar Listings