5239 Alan Bean Dr
Kirby, TX 78219
List Price
$180,000
Initial Investment
$49,050Purchase Price
$180,000
Down Payment
25%
Rent
$1,490
Total Return
$67,730
Annualized Return
18.8%
Cap Rate
5.5%
Gross Yield
9.9%
Cash Flow
-$532
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
7,150
HOA
None
Flood Risk
Not Required
Get this one before it's gone! Located near shopping, food, and very easy access to 410, where the roof was replaced in 2016, and had foundation work already done for you with a lifetime guarantee!
See more in Analysis
Kevin Guerin
Guerin Property Services
TX Agent License #610683
Annual Financial Highlights
Expected Rent
$16,986Expenses
-$3,182Property Taxes
-$4,550Loan Payments
-$9,786Net Cash Flow
-$532See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Emily Upshaw
Keller Williams Heritage
Keller Williams Heritage
Certified Agent Brokerage:Kevin Guerin
Guerin Property Services
TX Brokerage License 9000203
Guerin Property Services
TX Brokerage License 9000203
SourceMLS #1765988
Last Updated: 04/12/2024 02:04
Last Updated: 04/12/2024 02:04