For saleSingle family
$379,385
2701 Grand Teton Dr
Anna TX 75409
4 beds, 3 baths, 2,363 sqft
2701 Grand Teton Dr is a 4 beds, 3 baths, 2,363 sqft single family home for sale at $379,385 in Anna TX 75409. At 20% down it rents for an estimated $2,375/mo and returns -$428/mo a month at a 5.3% 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
- $2,375/mo
- Monthly cash flow
- -$428/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $272,500
Offer ≤ $272,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading