402 Collins Dr

Pittsburgh, PA 15235
image0

3 bd, 2 ba | 950 sqft | Built in 1955

slider image
slider image
slider image
Curb View
List Price
$121,900

Initial Investment

$32,245

Purchase Price

$116,000

Down Payment

25%

Rent

$1,290

Total Return

$46,025

Annualized Return

20.6%

Cap Rate

7.2%

Gross Yield

13.3%

Cash Flow

$1,308

Appreciation

6.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

05/01/2019

Lease End

04/30/2020

Lot Size

6,961

HOA

None

Flood Risk

Not Required

  • Less than $1K in CapEx
  • Tenant occupied
  • 3 Star Neighborhood with solid return

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,706

Expenses

-$3,992

Property Taxes

-$3,100

Loan Payments

-$6,306

Net Cash Flow

$1,308

See more in Financials

Similar Listings