For saleSingle family
$429,990
1604 Shenandoah Trl
Anna TX 75409
4 beds, 3.5 baths, 2,574 sqft
1604 Shenandoah Trl is a 4 beds, 3.5 baths, 2,574 sqft single family home for sale at $429,990 in Anna TX 75409. At 20% down it rents for an estimated $2,375/mo and returns -$802/mo a month at a 4.4% 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
- $2,375/mo
- Monthly cash flow
- -$802/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $273,000
Offer ≤ $273,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading