1132 18th Ave N

Texas City, TX 77590
image0

5 bd, 3 ba | 2,894 sqft | Built in 1978

slider image
slider image
slider image
List Price
$280,000

Initial Investment

$76,300

Purchase Price

$280,000

Down Payment

25%

Rent

$2,900

Total Return

$94,080

Annualized Return

19.1%

Cap Rate

7.6%

Gross Yield

12.4%

Cash Flow

$4,770

Appreciation

4.5%
refreshReset to Default
Edit Assumptions
Diligence Documents

Inspection Report

NA

Title Report

NA

Ledger

NA

Prelim Insurance

NA

Lease Abstract

NA

HOA - CC&R

NA

Location
Houston

Rent Change

$0$0$0$0$0$1$1$1$1$1$1
NeighborhoodLearn More

SchoolsView Details