980 Moonlite Dr (Sold)

Odenville, AL 35120
image0

3 bd, 2 ba | 1,022 sqft | Built in 2016

slider image
slider image
slider image
List Price
$140,000

Initial Investment

$34,063

Purchase Price

$125,000

Down Payment

25%

Rent

$895

Total Return

$58,370

Annualized Return

22.3%

Cap Rate

5.8%

Gross Yield

8.6%

Cash Flow

$102

Appreciation

8.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/06/2018

Lease End

06/30/2019

Lot Size

16,988

HOA

None

Flood Risk

Not Required

  • Priced below market at $125,000, sales comps between $129,900 - $153,000
  • 6% cap rate in 3-star Birmingham suburb
  • 2016 vintage with $0 in repairs needed
  • Comes with Roofstock Money Back Guarantee

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$10,203

Expenses

-$2,405

Property Taxes

-$900

Loan Payments

-$6,796

Net Cash Flow

$102

See more in Financials

Similar Listings