8039 Bunker Wood Ln
Houston, TX 77086
List Price
$118,100
Initial Investment
$34,250Purchase Price
$121,100
Down Payment
25%
Rent
$1,202
Total Return
$32,711
Annualized Return
13.7%
Cap Rate
4.9%
Gross Yield
11.9%
Cash Flow
-$1,318
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/13/2018
Lease End
07/12/2019
Lot Size
13,600
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,703Expenses
-$4,437Property Taxes
-$4,000Loan Payments
-$6,584Net Cash Flow
-$1,318See more in Financials
Similar Listings