5427 Fern Park Dr
Humble, TX 77339
List Price
$220,000
Initial Investment
$54,272Purchase Price
$187,000
Down Payment
25%
Rent
$1,698
Total Return
$29,008
Annualized Return
8.0%
Cap Rate
3.5%
Gross Yield
10.9%
Cash Flow
-$4,400
Appreciation
5.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
8,398
HOA
$1/mo
Flood Risk
High Risk - Zone AE
- 4.5-star neighborhood
- On a cul-de-sac
- About 30 minutes from downtown Houston
- Structural Engineer inspection recommended
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,352Expenses
-$8,585Property Taxes
-$5,000Loan Payments
-$10,166Net Cash Flow
-$4,400See more in Financials
Similar Listings