3521 Cork Pl
Fort Worth, TX 76116
List Price
$147,500
Initial Investment
$39,731Purchase Price
$142,500
Down Payment
25%
Rent
$1,375
Total Return
$73,352
Annualized Return
23.2%
Cap Rate
5.7%
Gross Yield
11.6%
Cash Flow
-$350
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/18/2017
Lease End
08/31/2020
Lot Size
10,080
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,675Expenses
-$4,308Property Taxes
-$3,970Loan Payments
-$7,747Net Cash Flow
-$350See more in Financials
Similar Listings