428 13th Ct NW
Center Point, AL 35215
List Price
$85,900
Initial Investment
$23,969Purchase Price
$82,000
Down Payment
25%
Rent
$950
Total Return
$41,344
Annualized Return
24.9%
Cap Rate
8.9%
Gross Yield
13.9%
Cash Flow
$2,194
Appreciation
6.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/04/2018
Lease End
11/30/2019
Lot Size
10,500
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$3,178Property Taxes
-$1,000Loan Payments
-$4,458Net Cash Flow
$2,194See more in Financials
Similar Listings