For saleSingle family
$259,900
806 Bens Dr
Anna TX 75409
4 beds, 2 baths, 1,595 sqft
806 Bens Dr is a 4 beds, 2 baths, 1,595 sqft single family home for sale at $259,900 in Anna TX 75409. At 20% down it rents for an estimated $2,125/mo and returns $205/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
- $2,125/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $243,500
Offer ≤ $243,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading