711 Pine Crossing Ct
Spring, TX 77373
List Price
$236,500
Initial Investment
$66,480Purchase Price
$236,500
Down Payment
25%
Rent
$2,300
Total Return
$92,085
Annualized Return
18.9%
Cap Rate
5.6%
Gross Yield
11.7%
Cash Flow
-$647
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/13/2020
Lease End
06/30/2021
Lot Size
11,367
HOA
$42/mo
Flood Risk
Not Required
- Historical 1 Year appreciation of 6.6%
- Attractive Neighborhood Rating and School Scores
- Roofstock Rent Guarantee eligible
- August rent has been paid. See ledger in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$26,220Expenses
-$6,910Property Taxes
-$7,100Loan Payments
-$12,857Net Cash Flow
-$647See more in Financials
Similar Listings