For saleSingle family
$344,990
3022 Wagoner Ranch Rd
Anna TX 75409
4 beds, 2 baths, 1,716 sqft
3022 Wagoner Ranch Rd is a 4 beds, 2 baths, 1,716 sqft single family home for sale at $344,990 in Anna TX 75409. At 20% down it rents for an estimated $2,100/mo and returns -$449/mo a month at a 5.1% 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
- $2,100/mo
- Monthly cash flow
- -$449/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $241,000
Offer ≤ $241,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading