Property Listing

1813 Tompkins Grand Prairie, TX 75051


Property Overview

PROPERTY INFORMATION
1813 Tompkins
Grand Prairie, TX 75051
Purchase Price $123,900.00
Number of Bedrooms 4
Number of Bathrooms 2
Car Storage 2 Car Garage
Estimated Rent Range $1,195-$1,295
Rent Amount for Calculations $1,295.00
Estimated Annual Property Taxes $2,545.00
Estimated Annual Homeowners Insurance $900.00
Estimated Annual HOA Dues $0.00
Estimated Annual Vacancy Expense (5%) $777.00
Estimated Annual Maintenance Expense (5%) $777.00
Estimated Annual Management Fee (10% and Lease Fee) $1,985.67
Year Built 1969
Square Footage 1,745
Price Per Square Foot $71.00
SUMMARY OF RETURNS BY PURCHASE METHOD
Estimated Cash Purchase Gross Monthly Income $842.44
Estimated Cash Purchase Gross Return on Investment 8.16%
Estimated Monthly Gross Cash Flow Bridge IRA Leveraging $28.78
Estimated Annual Return Bridge IRA Leveraging 0.56%
Estimated Monthly Gross Cash Flow Conventional Financing $343.60
Estimated Annual Return Conventional Financing 13.31%

Property Details
Top