3604 Gus Dr

Killeen, TX 76549
image0

4 bd, 2 ba | 1,853 sqft | Built in 2002

slider image
slider image
slider image
List Price
$174,750

Initial Investment

$45,848

Purchase Price

$168,250

Down Payment

25%

Rent

$1,345

Total Return

$63,379

Annualized Return

18.6%

Cap Rate

5.3%

Gross Yield

9.6%

Cash Flow

-$878

Appreciation

7.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/07/2020

Lease End

03/06/2023

Lot Size

8,170

HOA

None

Flood Risk

Not Required

  • Leased to March, 2023 mitigating any vacancy risk through remainder of lease term
  • No history of late payments
  • Recently upgraded with very minimal near-term capex necessary
  • This is part of Roofstock's owned premier properties

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,333

Expenses

-$3,761

Property Taxes

-$3,303

Loan Payments

-$9,147

Net Cash Flow

-$878

See more in Financials

Similar Listings