1702 102nd St

Lubbock, TX 79423
image0

6 bd, 4 ba | 3,046 sqft | Built in 2019

slider image
slider image
slider image
List Price
$360,000

Initial Investment

$98,100

Purchase Price

$360,000

Down Payment

25%

Rent

$2,749

Total Return

$74,066

Annualized Return

11.6%

Cap Rate

5.0%

Gross Yield

9.2%

Cash Flow

-$2,417

Appreciation

4.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/01/2021

Lease End

02/28/2022

Property Type

Duplex

Lot Size

8,789

HOA

$29/mo

Flood Risk

Not Required

  • Duplex property
  • Built in 2019
  • Rent is scheduled to increase in the next renewal for one unit

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$31,339

Expenses

-$6,484

Property Taxes

-$7,700

Loan Payments

-$19,571

Net Cash Flow

-$2,417

See more in Financials

Similar Listings