Property Inquiry
OPEN HOUSE
3 Beds 3 Baths
400 Sqm Villa
Built in Jan 2018
For Sale
Open House Price
$156,186
Initial investment : $58,529
$
Learn more about the purchase process.
Purchase Price
$156,186
Down Payment
100%
Rent
$1,271
Total Return
$48,276
| Annualized Return | 6.1% |
| Cap Rate | 6.2% |
| Gross Yield | 9.8% |
| Cash Flow | $9,148 |
| Appreciation | 0.9% |
| Occupancy | Occupied |
| Lot Size | 15,750 |
| Lease Start | 06/19/2020 |
| HOA | None |
| Lease End | 06/08/2021 |
| Flood Risk | Not Required |
| Expected Rent | $14,489 |
| Expenses | -$3,441 |
| Property Taxes | -$1,900 |
| Loan Payments | $0 |
| Net Cash Flow | $9,148 |
See more in Financials