2250 Onslow Dr # 2252
Jacksonville, NC 28540
List Price
$117,000
Initial Investment
$30,520Purchase Price
$112,000
Down Payment
25%
Rent
$1,250
Total Return
$50,725
Annualized Return
23.5%
Cap Rate
7.8%
Gross Yield
13.4%
Cash Flow
$1,982
Appreciation
6.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/15/2018
Lease End
08/14/2018
Property Type
Duplex
Lot Size
14,431
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,250Expenses
-$4,779Property Taxes
-$1,400Loan Payments
-$6,089Net Cash Flow
$1,982See more in Financials
Similar Listings