174 Sorlee Dr
Valley Park, MO 63088
List Price
$169,900
Initial Investment
$49,729Purchase Price
$167,800
Down Payment
25%
Rent
$1,650
Total Return
$66,773
Annualized Return
19.6%
Cap Rate
7.0%
Gross Yield
11.8%
Cash Flow
$1,830
Appreciation
6.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/01/2018
Lease End
12/31/2022
Lot Size
8,577
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
- Seller to offer $4,000 credit in closing towards repairs
- June Rent has been paid. See ledger in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$4,657Property Taxes
-$3,200Loan Payments
-$9,122Net Cash Flow
$1,830See more in Financials
Similar Listings