17419 Ranch Country Rd
Hockley, TX 77447
List Price
$165,000
Initial Investment
$41,965Purchase Price
$154,000
Down Payment
25%
Rent
$1,468
Total Return
$47,302
Annualized Return
16.5%
Cap Rate
6.0%
Gross Yield
11.4%
Cash Flow
$166
Appreciation
5.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/08/2021
Lease End
11/07/2022
Property Type
Townhouse
Lot Size
3,245
HOA
$21/mo
Flood Risk
Not Required
- Tenant occupied with stable tenant
- Fully renovated throughout
- 30-minute drive from Houston and major industry
- 5.6% cap rate
- 10.5% gross yield
- $1436 positive annual cash flow
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,730Expenses
-$5,091Property Taxes
-$3,100Loan Payments
-$8,372Net Cash Flow
$166See more in Financials
Similar Listings