2225 Park Hill Dr
Arlington, TX 76012
List Price
$295,000
Initial Investment
$78,845Purchase Price
$282,000
Down Payment
25%
Rent
$2,600
Total Return
$156,245
Annualized Return
24.3%
Cap Rate
5.6%
Gross Yield
11.1%
Cash Flow
-$863
Appreciation
9.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/01/2018
Lease End
04/30/2019
Lot Size
8,973
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$29,640Expenses
-$7,672Property Taxes
-$7,500Loan Payments
-$15,331Net Cash Flow
-$863See more in Financials
Similar Listings