For saleSingle family
$334,990
2642 Stowers St
Anna TX 75409
4 beds, 2.5 baths, 1,886 sqft
2642 Stowers St is a 4 beds, 2.5 baths, 1,886 sqft single family home for sale at $334,990 in Anna TX 75409. At 20% down it rents for an estimated $2,075/mo and returns -$400/mo a month at a 5.2% 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
- $2,075/mo
- Monthly cash flow
- -$400/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.2%
- Max offer
- $238,500
Offer ≤ $238,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading