2637 Gross Rd
Dallas, TX 75228
List Price
$180,000
Initial Investment
$48,869Purchase Price
$179,000
Down Payment
25%
Rent
$1,475
Total Return
$119,691
Annualized Return
27.4%
Cap Rate
5.0%
Gross Yield
9.9%
Cash Flow
-$1,426
Appreciation
11.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/07/2020
Lease End
02/28/2021
Lot Size
8,063
HOA
None
Flood Risk
Not Required
- Dec 2019 property rehabbed: new flooring, interior/exterior paint, dishwasher
- Located near a college (within .25mi) and close to downtown
- Minimal repairs <$500
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,815Expenses
-$4,110Property Taxes
-$4,400Loan Payments
-$9,731Net Cash Flow
-$1,426See more in Financials
Similar Listings