OFF-MARKETSingle Family Residence
1137 Willow Creek Drive
La Porte
3 bd · 2 ba · 1,231 sqft
Acquisitions note
Solid opportunity in a strong submarket. Clean layout allows for an easy cosmetic turn.
Cap rate · unlevered
12.4%
Cash-on-cash · 70% LTV
23.1%
Purchase price$175,000
Net cap rate12.4%
Gross cap rate20.3%
Monthly cash flow$1,226/mo
Underwriting numbers are estimates based on local market data. Buyer must perform their own diligence.