101 Elmington Way
Suffolk, VA 23434
List Price
$265,000
Initial Investment
$57,225Purchase Price
$210,000
Down Payment
25%
Rent
$1,450
Total Return
$66,500
Annualized Return
16.2%
Cap Rate
4.9%
Gross Yield
8.3%
Cash Flow
-$1,582
Appreciation
6.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/01/2016
Lease End
04/30/2022
Lot Size
15,000
HOA
$6/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,530Expenses
-$3,895Property Taxes
-$2,800Loan Payments
-$11,417Net Cash Flow
-$1,582See more in Financials
Similar Listings