For saleSingle family
$563,344
801 Twin Pine Ct
Anna TX 75409
4 beds, 3 baths, 3,285 sqft
801 Twin Pine Ct is a 4 beds, 3 baths, 3,285 sqft single family home for sale at $563,344 in Anna TX 75409. At 20% down it rents for an estimated $2,200/mo and returns -$1,962/mo a month at a 2.5% 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
- $2,200/mo
- Monthly cash flow
- -$1,962/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $254,000
Offer ≤ $254,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading