4218 Oak Forest Dr

Missouri City, TX 77459
image0

5 bd, 3 ba | 3,599 sqft | Built in 1999

slider image
slider image
slider image
List Price
$302,000

Initial Investment

$81,628

Purchase Price

$295,150

Down Payment

25%

Rent

$2,675

Total Return

$85,995

Annualized Return

15.2%

Cap Rate

5.4%

Gross Yield

10.9%

Cash Flow

-$1,392

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

04/01/2013

Lease End

04/30/2020

Lot Size

8,540

HOA

$5/mo

Flood Risk

Not Required


  • Lovely family home in desirable (4.5) neighborhood
  • Close to schools, parks, recreation, commute routes

    • Buy It Now: Offers at list price include an American Home Shield home warranty.


    MARKETS

    View Stats

    NEIGHBORHOOD

    SCHOOLS

    See more in Analysis

    Have a question for us?

    We’re happy to help!

    Ask a Question

    Annual Financial Highlights

    Expected Rent

    $30,495

    Expenses

    -$8,041

    Property Taxes

    -$7,800

    Loan Payments

    -$16,046

    Net Cash Flow

    -$1,392

    See more in Financials

    Similar Listings