14412 Cummins Way
Manor, TX 78653
List Price
$159,000
Initial Investment
$42,510Purchase Price
$156,000
Down Payment
25%
Rent
$1,150
Total Return
$82,918
Annualized Return
22.4%
Cap Rate
3.7%
Gross Yield
8.8%
Cash Flow
-$3,273
Appreciation
10.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/19/2013
Lease End
03/31/2019
Lot Size
5,271
HOA
$13/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,110Expenses
-$3,502Property Taxes
-$4,400Loan Payments
-$8,481Net Cash Flow
-$3,273See more in Financials
Similar Listings