99 Race St
Trenton, NJ 08638
List Price
$65,000
Initial Investment
$17,490Purchase Price
$62,500
Down Payment
25%
Rent
$1,200
Total Return
$16,359
Annualized Return
17.1%
Cap Rate
10.1%
Gross Yield
23.0%
Cash Flow
$2,124
Appreciation
1.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2020
Lease End
03/01/2021
Lot Size
1,666
HOA
None
Flood Risk
Not Required
- Home is eligible for American Home Shield Warranty. Purchase a 1 Year Home Warranty for peace of mind. Schedule a time to speak with us to learn more.
- Home has already been inspected. Less than $500 in immediate estimated repairs. Inspection report and photo-documentation available in the listing's diligence vault.
- Home meets 1% rule investment strategy based on market rent range.
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$4,858Property Taxes
-$3,300Loan Payments
-$3,398Net Cash Flow
$2,124See more in Financials
Similar Listings