18220 BELFRY PASS
MANOR, TX 78653
List Price
$295,000
Initial Investment
$80,388Purchase Price
$295,000
Down Payment
25%
Rent
$1,990
Total Return
$172,367
Annualized Return
24.8%
Cap Rate
4.6%
Gross Yield
8.1%
Cash Flow
-$3,240
Appreciation
10.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
6,011
HOA
None
Flood Risk
Not Required
Welcome to this stunning 3 bedroom, 2 bathroom home, perfectly blending modern style with comfort and functionality. As you step inside, you'll be greeted by the beautifully updated finishes throughout, creating a bright and airy atmosphere. The heart of the home is the gorgeous eat-in kitchen, complete with sleek stainless steel appliances and a convenient breakfast bar, perfect for casual dining or food preparation. The open living room flows seamlessly from the kitchen, providing an ideal space for relaxation and entertainment. With three spacious bedrooms and two modern bathrooms, this home offers ample space for rest and rejuvenation. Additional features and updates throughout make this property a true gem.
See more in Analysis
Kevin Guerin
Guerin Property Services
TX Agent License #610683
Annual Financial Highlights
Expected Rent
$22,686Expenses
-$4,038Property Taxes
-$5,850Loan Payments
-$16,038Net Cash Flow
-$3,240See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Kyle Bradford
Agent License 0798038
Bray Real Estate Group LLC
Agent License 0798038
Bray Real Estate Group LLC
Certified Agent Brokerage:Kevin Guerin
Guerin Property Services
TX Brokerage License 9000203
Guerin Property Services
TX Brokerage License 9000203
SourceAustin/Central Texas Real Estate Information Service (ACTRIS)
MLS #1331016
Last Updated: 02/14/2025 17:02
MLS #1331016
Last Updated: 02/14/2025 17:02