11524 Andrew Way Tuscaloosa, AL 35405
4bd, 2ba | 1,670sqft | Built in 2017
Expand
Initial Investment
$208,317
List Price: $205,000
Purchase Price
$205,000
Down Payment
100%
Rent
$1,575

Total Return
$72,339
Annualized Return
6.9%
Cap Rate
6.5%
Gross Yield
9.2%
Cash Flow
$13,117
Appreciation
1.3%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
04/19/2019 
Lease End
04/30/2020 
Lot Size
7,207 
HOA
$15/mo
Flood Risk
Not Required
  • 4 star neighborhood

Annual Financial Highlight
Expected Rent
$17,955
Expenses
-$3,638
Property Taxes
-$1,200
Loan Payments
$0

Net Cash Flow
$13,117
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  • All properties come with our 30-day money back guarantee
  • Enjoy guaranteed rent on vacant, rent-ready properties starting 45 days after closing. Plus, you will also pay no monthly management fees until your property is leased.
  • This offer applies to all single-family properties and excludes duplexes, triplexes and fourplexes.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

BESbswy