1026 College South Cv
Brandon, MS 39042
List Price
$157,900
Initial Investment
$44,398Purchase Price
$157,900
Down Payment
25%
Rent
$1,375
Total Return
$48,021
Annualized Return
16.6%
Cap Rate
6.8%
Gross Yield
10.4%
Cash Flow
$1,455
Appreciation
4.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2020
Lease End
03/31/2021
Lot Size
7,640
HOA
None
Flood Risk
Not Required
- Well maintained property
- Tenant occupied (leased through March 2021)
- 4.5 star neighborhood and nearly 7% Cap Rate
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,675Expenses
-$3,735Property Taxes
-$1,900Loan Payments
-$8,584Net Cash Flow
$1,455See more in Financials
Similar Listings