1337 Brookfield Ln
Mansfield, TX 76063
List Price
$210,000
Initial Investment
$58,625Purchase Price
$209,999
Down Payment
25%
Rent
$1,700
Total Return
$76,804
Annualized Return
17.2%
Cap Rate
4.3%
Gross Yield
9.7%
Cash Flow
-$3,163
Appreciation
7.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/28/2017
Lease End
07/31/2018
Lot Size
16,846
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,380Expenses
-$4,936Property Taxes
-$6,190Loan Payments
-$11,417Net Cash Flow
-$3,163See more in Financials
Similar Listings