538 Falloon Ln
Houston, TX 77013
List Price
$108,712
Initial Investment
$30,033Purchase Price
$110,212
Down Payment
25%
Rent
$1,300
Total Return
$32,312
Annualized Return
15.7%
Cap Rate
6.0%
Gross Yield
14.2%
Cash Flow
-$138
Appreciation
5.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
-
Lease End
08/31/2019
Lot Size
6,600
HOA
$0/mo
Flood Risk
High Risk - Zone AE
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$6,166Property Taxes
-$2,800Loan Payments
-$5,992Net Cash Flow
-$138See more in Financials
Similar Listings