156 High Pointe Ln
Cedar Hill, TX 75104
Portfolio Sale
List Price
$182,000
Initial Investment
$51,845Purchase Price
$181,000
Down Payment
25%
Rent
$1,518
Total Return
$95,436
Annualized Return
22.7%
Cap Rate
5.0%
Gross Yield
10.1%
Cash Flow
-$1,403
Appreciation
9.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
09/17/2018
Lease End
05/31/2020
Lot Size
4,299
HOA
None
Flood Risk
Not Required
- 8+ school scores
- Below market rent
- Located near Cedar Hill State Park
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,305Expenses
-$4,368Property Taxes
-$4,500Loan Payments
-$9,840Net Cash Flow
-$1,403See more in Financials
Similar Listings