529 W Ash St

Angleton, TX 77515
image0

3 bd, 1 ba | 1,000 sqft | Built in 2022

slider image
slider image
slider image
List Price
$149,000

Initial Investment

$40,603

Purchase Price

$149,000

Down Payment

25%

Rent

$1,310

Total Return

$29,237

Annualized Return

10.9%

Cap Rate

4.5%

Gross Yield

10.6%

Cash Flow

-$1,692

Appreciation

4.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lease Up Guarantee

Yes

Lot Size

3,168

HOA

None

Flood Risk

Not Required

  • Brand new one story build May 2022
  • Vacant property
  • Open concept kitchen overlooking the large living-dining combo
  • Warranty: 1 yr. workmanship & materials, 2 yr. on all systems- plumbing, electrical, HVAC & other Mechanical Systems, 10 yr. Major Structural components

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,934

Expenses

-$4,625

Property Taxes

-$3,900

Loan Payments

-$8,100

Net Cash Flow

-$1,692

See more in Financials

Similar Listings