2849 Golf Crest Dr

Wharton, TX 77488
image0

3 bd, 1 ba | 1,040 sqft | Built in 2022

slider image
slider image
slider image

Favorite

List Price
$163,000

Initial Investment

$44,418

Purchase Price

$163,000

Down Payment

25%

Rent

$1,400

Total Return

$67,238

Annualized Return

20.4%

Cap Rate

5.6%

Gross Yield

10.3%

Cash Flow

$101

Appreciation

7.2%
refreshReset to Default
Edit Assumptions
Features

Lot Size

5,109

HOA

None

Flood Risk

Not Required

  • Brand new build May 2022
  • Vacant
  • Attractive current market cap rate and annual net cash flow
  • Attractive current market appreciation
  • Warranty: 1 yr. workmanship & materials, 2 yr. on all systems- plumbing, electrical, HVAC & other Mechanical Systems, 10 yr. Major Structural components

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,960

Expenses

-$3,698

Property Taxes

-$3,300

Loan Payments

-$8,862

Net Cash Flow

$101

See more in Financials

Similar Listings



Roofstock Markets