6225 Kentwood Pl
Fort Worth, TX 76112
List Price
$140,000
Initial Investment
$37,575Purchase Price
$130,000
Down Payment
25%
Rent
$1,300
Total Return
$70,323
Annualized Return
24.0%
Cap Rate
6.4%
Gross Yield
12%
Cash Flow
$564
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/14/2017
Lease End
08/31/2018
Lot Size
8,750
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$4,146Property Taxes
-$3,043Loan Payments
-$7,067Net Cash Flow
$564See more in Financials
Similar Listings