4523 Knights Ct

Baytown, TX 77521
image0

3 bd, 2 ba | 1,389 sqft | Built in 2009

slider image
slider image
slider image
List Price
$155,000

Initial Investment

$40,730

Purchase Price

$148,000

Down Payment

25%

Rent

$1,550

Total Return

$64,060

Annualized Return

20.5%

Cap Rate

5.3%

Gross Yield

12.6%

Cash Flow

-$679

Appreciation

7.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/28/2018

Lease End

03/27/2019

Lot Size

5,493

HOA

$1/mo

Flood Risk

Not Required

  • Beautiful 3 bed 2 bath, 1,389 sqft single family home in great condition
  • Fenced in backyard on 5,493 sqft lot with converted patio
  • Located in safe Country Club Manor with excellent school options
  • Outstanding 5 year projected Total Return

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,670

Expenses

-$5,403

Property Taxes

-$4,900

Loan Payments

-$8,046

Net Cash Flow

-$679

See more in Financials

Similar Listings