2851 Golf Crest Dr

Wharton, TX 77488
image0

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

slider image
slider image
slider image
List Price
$164,000

Initial Investment

$44,917

Purchase Price

$164,000

Down Payment

25%

Rent

$1,400

Total Return

$67,246

Annualized Return

20.3%

Cap Rate

5.6%

Gross Yield

10.2%

Cash Flow

$68

Appreciation

7.2%
refreshReset to Default
Edit Assumptions
Features
Roofstock Certified

Occupancy

Vacant

Lot Size

5,558

HOA

None

Flood Risk

Not Required

  • Brand new build May 2022
  • Vacant
  • Good current market cap rate and annual net cash flow
  • Attractive current market appreciation

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

-$3,676

Property Taxes

-$3,300

Loan Payments

-$8,916

Net Cash Flow

$68

See more in Financials

Similar Listings