2149 Hazelwood
New Braunfels, TX 78130
List Price
$240,000
Initial Investment
$61,963Purchase Price
$225,000
Down Payment
25%
Rent
$1,600
Total Return
$79,256
Annualized Return
17.2%
Cap Rate
4.6%
Gross Yield
8.5%
Cash Flow
-$2,333
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/25/2019
Lease End
02/29/2020
Lot Size
6,821
HOA
None
Flood Risk
Not Required
- Solid tenant pays on time
- Great 4.5 star neighborhood within 2.5 miles of Walmart shopping center
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,240Expenses
-$3,640Property Taxes
-$4,700Loan Payments
-$12,232Net Cash Flow
-$2,333See more in Financials
Similar Listings