3806 133rd St

Lubbock, TX 79423
image0

6 bd, 4 ba | 3,102 sqft | Built in 2015

slider image
slider image
slider image
List Price
$359,000

Initial Investment

$97,828

Purchase Price

$359,000

Down Payment

25%

Rent

$2,850

Total Return

$77,728

Annualized Return

12.2%

Cap Rate

5.2%

Gross Yield

9.5%

Cash Flow

-$1,661

Appreciation

4.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

04/05/2021

Lease End

04/04/2022

Property Type

Duplex

Lot Size

9,882

HOA

None

Flood Risk

Not Required

  • Duplex Property
  • Both units are occupied
  • Re-list for $364,400

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$32,490

Expenses

-$7,534

Property Taxes

-$7,100

Loan Payments

-$19,517

Net Cash Flow

-$1,661

See more in Financials

Similar Listings