1904 Spruce, Bay City, TX 77414

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
michaels@shapingrealestate.com
979) 320-4303

More Listings by this Agent

property-img

1904 Spruce

Bay City, TX 77414

$195,000

  • Active
  • |
  • Single-Family
  • R
    Rental
  • 3 Bed(s)
  • 2 Full Bath(s)
4 Analysis Report(s) Available

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
michaels@shapingrealestate.com
979) 320-4303

Realtor Analysis

Buy & Flip (0)

Rental (4)

View Detailed PDF Report

Rental

12.52%

Cash-on-Cash Return

Annually

$2,368

Avg. Cashflow

Annually

Overview

Total Investment

$43,978

Point of Sale

3 Years

Monthly Income

$1,700

Monthly Expenses

$1,554

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

12.52% Annually

Avg. Annual Cashflow

$2,368

Appreciated Home Value

$218,436

Total Net Cashflow

$7,103

Total ROI at Sale

16.41%

Equity

$45,214

Loan Summary

Monthly Payment

$1,063.95

Total Amount Paid

$383,022

Total Principal Paid

$159,918

Total Interest Paid

$223,104

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Rental

31.27%

Cash-on-Cash Return

Annually

$5,198

Avg. Cashflow

Annually

Overview

Total Investment

$62,400

Point of Sale

3 Years

Monthly Income

$1,800

Monthly Expenses

$1,365

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

31.27% Annually

Avg. Annual Cashflow

$5,198

Appreciated Home Value

$213,082

Total Net Cashflow

$15,593

Total ROI at Sale

24.14%

Equity

$62,968

Loan Summary

Monthly Payment

$908.14

Total Amount Paid

$326,928

Total Principal Paid

$136,500

Total Interest Paid

$190,428

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Rental

40.8%

Cash-on-Cash Return

Annually

$6,290

Avg. Cashflow

Annually

Overview

Total Investment

$62,400

Point of Sale

1 Year

Monthly Income

$1,800

Monthly Expenses

$1,275

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

40.8% Annually

Avg. Annual Cashflow

$6,290

Appreciated Home Value

$200,850

Total Net Cashflow

$6,290

Total ROI at Sale

-13.08%

Equity

$60,176

Loan Summary

Monthly Payment

$818.39

Total Amount Paid

$294,617

Total Principal Paid

$136,500

Total Interest Paid

$158,117

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Rental

30.2%

Cash-on-Cash Return

Annually

$5,345

Avg. Cashflow

Annually

Overview

Total Investment

$77,700

Point of Sale

4 Years

Monthly Income

$1,700

Monthly Expenses

$1,440

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

30.2% Annually

Avg. Annual Cashflow

$5,345

Appreciated Home Value

$236,357

Total Net Cashflow

$21,379

Total ROI at Sale

37.33%

Equity

$80,243

Loan Summary

Monthly Payment

$862.77

Total Amount Paid

$310,597

Total Principal Paid

$136,497

Total Interest Paid

$174,101

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

More Listings by this Agent

Property Details

Property Type:

Single-Family

Bed(s):

3

Full-Bath(s):

2

Half-Bath(s):

0

Building Sqft:

1292

Lot Size:

6000

Tax Rate:

2.04

County:

Matagorda County

Listing Information

List Price:

$195,000

List Status:

Not Listed

Property Description

Rental - Voucher