For saleSingle family
$215,000
1206 N Powell Pkwy
Anna TX 75409
2 beds, 2.5 baths, 1,281 sqft
1206 N Powell Pkwy is a 2 beds, 2.5 baths, 1,281 sqft single family home for sale at $215,000 in Anna TX 75409. At 20% down it rents for an estimated $1,725/mo and returns $136/mo a month at a 7.4% 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
- $1,725/mo
- Monthly cash flow
- $136/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $197,500
Offer ≤ $197,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading