18130 WHISPERING PINES DR

CONROE, TX 77302
image0

3 bd, 2 ba | 1,842 sqft | Built in 1974

slider image
slider image
slider image
List Price
$192,800

Initial Investment

$52,538

Purchase Price

$192,800

Down Payment

25%

Rent

$1,990

Total Return

$80,727

Annualized Return

22.6%

Cap Rate

7.9%

Gross Yield

12.4%

Cash Flow

$3,850

Appreciation

5.6%
refreshReset to Default
Edit Assumptions