11555 Andrew Way Tuscaloosa, AL 35405
4bd, 3.5ba | 1,847sqft | Built in 2016
Expand
Initial Investment
$222,703
List Price: $219,000
Purchase Price
$219,000
Down Payment
100%
Rent
$1,502

Total Return
$68,689
Annualized Return
6.1%
Cap Rate
5.8%
Gross Yield
8.2%
Cash Flow
$12,428
Appreciation
1.3%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
01/01/2019 
Lease End
07/31/2020 
Lot Size
11,686 
HOA
$21/mo
Flood Risk
Not Required
  • 4.5 star neighborhood
  • Built in 2016
  • Lease thru 7/31/2020
  • Processing and reporting fee included in monthly rent of $7.00

Annual Financial Highlight
Expected Rent
$17,123
Expenses
-$3,593
Property Taxes
-$1,102
Loan Payments
$0

Net Cash Flow
$12,428
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