6906 Hazelnut Ln
Baytown, TX 77521
List Price
$274,000
Initial Investment
$74,665Purchase Price
$274,000
Down Payment
25%
Rent
$2,095
Total Return
$100,472
Annualized Return
17.3%
Cap Rate
4.0%
Gross Yield
9.2%
Cash Flow
-$4,825
Appreciation
7.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/09/2021
Lease End
12/31/2022
Lot Size
5,576
HOA
$22/mo
Flood Risk
Not Required
- Home was the builder model home with many upgrades.
- New granite countertops were installed in 2021, along with updated cabinets and fresh paint.
- New tenant is in place and pays on time, no pets.
- Great potential appreciation
See more in Analysis
Annual Financial Highlights
Expected Rent
$23,883Expenses
-$7,512Property Taxes
-$6,300Loan Payments
-$14,896Net Cash Flow
-$4,825See more in Financials
Similar Listings