2131 Islawild Way
Texas City, TX 77568
List Price
$294,000
Initial Investment
$80,115Purchase Price
$294,000
Down Payment
25%
Rent
$2,270
Total Return
$91,976
Annualized Return
14.9%
Cap Rate
3.2%
Gross Yield
9.3%
Cash Flow
-$6,928
Appreciation
7.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
5,715
HOA
$117/mo
Flood Risk
Not Required
Welcome to this stunning Ashton Woods home in the highly sought-after Lago Mar community! Built in 2022, this nearly new one story 4-bedroom, 3-bath home offers modern comfort and a breathtaking lake view from the back patio—with no rear neighbors for added privacy.
Designed with energy efficiency in mind, the home features a high-efficiency HVAC system, low-E windows, and more to help you save on utilities year-round.
Living in Lago Mar means access to the incredible Crystal Lagoon—the largest in Texas—offering 12 acres of crystal-clear water, white sand beaches, and endless resort-style fun.
Whether you're relaxing at home or enjoying the staycation lifestyle, this property is the perfect fit. Come take a look—you'll want to call it home!
See more in Analysis
Ariana White
EXP Realty, LLC
TX Agent License #714146
Annual Financial Highlights
Expected Rent
$25,878Expenses
-$5,303Property Taxes
-$11,520Loan Payments
-$15,983Net Cash Flow
-$6,928See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:John Williams
Agent License 0565428
Real Estate Options of Texas
Agent License 0565428
Real Estate Options of Texas
Certified Agent Brokerage:Ariana White
EXP Realty, LLC
TX Brokerage License 603392
EXP Realty, LLC
TX Brokerage License 603392
SourceHouston Association of REALTORS®
MLS #98488582
Last Updated: 04/16/2025 09:04
MLS #98488582
Last Updated: 04/16/2025 09:04