511 Upton Rd

Montgomery, AL 36108
image0

3 bd, 2 ba | 1,200 sqft | Built in 1978

slider image
slider image
slider image
List Price
$120,000

Initial Investment

$29,660

Purchase Price

$100,000

Down Payment

25%

Rent

$1,400

Total Return

$44,462

Annualized Return

25.0%

Cap Rate

11.1%

Gross Yield

16.8%

Cash Flow

$4,864

Appreciation

3.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/01/2021

Lease End

09/30/2022

Lot Size

9,797

HOA

None

Flood Risk

Not Required

  • Section 8 tenant
  • All electric appliances; The hood and range will remain with the property at close
  • Attractive cap rate

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,960

Expenses

-$4,860

Property Taxes

-$800

Loan Payments

-$5,437

Net Cash Flow

$4,864

See more in Financials

Similar Listings