4628 W Orange St
Pearland, TX 77581
List Price
$118,000
Initial Investment
$32,213Purchase Price
$115,000
Down Payment
25%
Rent
$1,095
Total Return
$31,817
Annualized Return
14.1%
Cap Rate
4.9%
Gross Yield
11.4%
Cash Flow
-$1,201
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/15/2018
Lease End
11/30/2019
Lot Size
3,676
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,483Expenses
-$4,232Property Taxes
-$3,200Loan Payments
-$6,252Net Cash Flow
-$1,201See more in Financials
Similar Listings