11518 Andrew Way

Tuscaloosa, AL 35405
image0

4 bd, 2 ba | 1,605 sqft | Built in 2017

slider image
slider image
slider image
List Price
$204,540

Initial Investment

$56,576

Purchase Price

$204,540

Down Payment

25%

Rent

$1,915

Total Return

$88,762

Annualized Return

23.1%

Cap Rate

8.0%

Gross Yield

11.2%

Cash Flow

$4,661

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/28/2020

Lease End

03/28/2021

Lot Size

7,210

HOA

$2/mo

Flood Risk

Not Required

  • Newly built 4 bed 2 bath with attached 2-car garage
  • Attractive 4-star neighborhood
  • Low turn cost
  • Located in the well-maintained Kings Ridge subdivision
  • Get more insight into this market here

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$21,831

Expenses

-$4,950

Property Taxes

-$1,100

Loan Payments

-$11,120

Net Cash Flow

$4,661

See more in Financials

Similar Listings