5585 Scenic Dr
Beaumont, TX 77713
List Price
$124,500
Initial Investment
$33,745Purchase Price
$122,000
Down Payment
25%
Rent
$1,450
Total Return
$37,176
Annualized Return
16.8%
Cap Rate
7.0%
Gross Yield
14.3%
Cash Flow
$1,072
Appreciation
4.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2019
Lease End
01/31/2020
Lot Size
7,800
HOA
None
Flood Risk
Not Required
- Property was not effected by hurricane Harvey or Imelda
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,530Expenses
-$5,626Property Taxes
-$3,200Loan Payments
-$6,633Net Cash Flow
$1,072See more in Financials
Similar Listings