729 W Ash St
Angleton, TX 77515
List Price
$144,000
Initial Investment
$39,240Purchase Price
$144,000
Down Payment
25%
Rent
$1,214
Total Return
$25,495
Annualized Return
9.8%
Cap Rate
4.1%
Gross Yield
10.1%
Cash Flow
-$2,155
Appreciation
4.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
3,779
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
$13,840Expenses
-$4,366Property Taxes
-$3,800Loan Payments
-$7,829Net Cash Flow
-$2,155See more in Financials
Similar Listings