Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  305 S Golden Oak Dr, Texas City TX, 77591
SFH   For sale  change
3bd | 2ba | 1,450sf
Ask Price:  $62,000 $43/sf
Est Value: 
Discount:
Est Rent: $1,275/mo
Cash Flow: $486/mo
Cash/Cash Return: 34.26%
FE-Score
900
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1000
Insurance % 216
Association Dues (HOA) /mo
Maintenance % 2175
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,275 (range: $955 - $1,400)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 3 br/1 ba 1,071 sqft  7214 Canary Circle, Texas City TX, 77591  5/15/2018
2   $1,200   SFH 3 br/1 ba 1,480 sqft  301 S Texas St, Texas City TX, 77591  7/12/2017
3   $1,330   SFH 3 br/1 ba 1,300 sqft  229 N Fulton St, Texas City TX, 77591  5/28/2017
4   $1,275   SFH 3 br/1 ba 1,150 sqft  212 N Fulton St, Texas City TX, 77591  9/11/2017
5   $1,190   SFH 3 br/2 ba 1,332 sqft  2510 Pearl Court, Texas City TX, 77591  5/15/2018
6   $1,276   SFH 3 br/2 ba 1,651 sqft  200 Ln, Texas City TX, 77591  12/19/2017
7   $1,400   SFH 3 br/2 ba 1,180 sqft  9118 Stingray Court, Texas City TX, 77591  5/15/2018
8   $1,000   SFH 3 br/2 ba 1,125 sqft  7218 Wren Circle, Texas City TX, 77591  5/25/2017
9   $1,246   SFH 3 br/1 ba 1,047 sqft  7505 Hummingbird Lane, Texas City TX, 77591  5/15/2018
10   $958   SFH 3 br/2 ba 1,078 sqft  7555 Medical Center Drive, Texas City TX, 77591  2/5/2018