627 W Live Oak St
Angleton, TX 77515
List Price
$144,000
Initial Investment
$39,240Purchase Price
$144,000
Down Payment
25%
Rent
$1,307
Total Return
$29,508
Annualized Return
11.4%
Cap Rate
4.7%
Gross Yield
10.9%
Cash Flow
-$1,399
Appreciation
4.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
8,289
HOA
None
Flood Risk
Not Required
- Vacant property
- Brand new build May 2022
- Near schools
- 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
Annual Financial Highlights
Expected Rent
$14,900Expenses
-$4,670Property Taxes
-$3,800Loan Payments
-$7,829Net Cash Flow
-$1,399See more in Financials
Similar Listings