For saleSingle family
$265,000
704 Acacia Dr
Anna TX 75409
4 beds, 2.5 baths, 2,376 sqft
704 Acacia Dr is a 4 beds, 2.5 baths, 2,376 sqft single family home for sale at $265,000 in Anna TX 75409. At 20% down it rents for an estimated $2,175/mo and returns $217/mo a month at a 7.6% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,175/mo
- Monthly cash flow
- $217/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $249,000
Offer ≤ $249,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading