1112 Duncan St
Bay City, TX 77414
List Price
$174,000
Initial Investment
$44,963Purchase Price
$165,000
Down Payment
25%
Rent
$1,475
Total Return
$72,105
Annualized Return
21.7%
Cap Rate
6.0%
Gross Yield
10.7%
Cash Flow
$777
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
21,649
HOA
None
Flood Risk
Not Required
- Vacant property
- Steady current market cap rate
- Attractive and steady current market appreciation
- Warranty: 1 yr. workmanship & materials, 2 yr. on all systems- plumbing, electrical, HVAC & other Mechanical Systems, 10 yr. Major Structural components
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,815Expenses
-$4,968Property Taxes
-$2,100Loan Payments
-$8,970Net Cash Flow
$777See more in Financials
Similar Listings