625 26th Ave N

Texas City, TX 77590
image0

4 bd, 2 ba | 1,782 sqft | Built in 2016

slider image
slider image
slider image
List Price
$171,000

Initial Investment

$46,782

Purchase Price

$171,000

Down Payment

25%

Rent

$1,680

Total Return

$44,166

Annualized Return

14.5%

Cap Rate

6.0%

Gross Yield

11.8%

Cash Flow

$444

Appreciation

4.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/01/2018

Lease End

11/30/2020

Lot Size

7,200

HOA

None

Flood Risk

Not Required


MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$19,152

Expenses

-$5,711

Property Taxes

-$3,700

Loan Payments

-$9,296

Net Cash Flow

$444

See more in Financials

Similar Listings