1418 Virginia Dr
Ellisville, MO 63011
List Price
$169,900
Initial Investment
$47,816Purchase Price
$169,900
Down Payment
25%
Rent
$1,575
Total Return
$63,277
Annualized Return
19.5%
Cap Rate
7.0%
Gross Yield
11.1%
Cash Flow
$1,959
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/15/2019
Lease End
08/31/2020
Lot Size
21,805
HOA
None
Flood Risk
Not Required
- AHS Home warranty to be paid by Seller on HUD. The home warranty is the one-year ShieldPlus in the amount of $635
- Sewer, trash, and pet fee included in monthly rent of $100
- April Rent has been paid. See ledger in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,955Expenses
-$4,359Property Taxes
-$2,400Loan Payments
-$9,237Net Cash Flow
$1,959See more in Financials
Similar Listings