332 Union Station Dr

Calera, AL 35040
image0

4 bd, 2 ba | 1,593 sqft | Built in 2018

slider image
slider image
slider image
List Price
$178,000

Initial Investment

$43,655

Purchase Price

$160,200

Down Payment

25%

Rent

$1,395

Total Return

$75,853

Annualized Return

23.4%

Cap Rate

6.7%

Gross Yield

10.4%

Cash Flow

$1,580

Appreciation

7.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lot Size

9,801

HOA

$1/mo

Flood Risk

Not Required

  • 2018 vintage in 4.5 star neighborhood, w/ premium school district (8,9,9)
  • 6% cap rate at market rent
  • $0 in immediate repairs
  • Comes with Roofstock Money Back Guarantee and Rent Guarantee

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,903

Expenses

-$3,614

Property Taxes

-$2,000

Loan Payments

-$8,709

Net Cash Flow

$1,580

See more in Financials

Similar Listings