11555 Andrew Way

Tuscaloosa, AL 35405
image0

4 bd, 3.5 ba | 1,847 sqft | Built in 2016

slider image
slider image
slider image
List Price
$204,000

Initial Investment

$52,874

Purchase Price

$192,500

Down Payment

25%

Rent

$1,502

Total Return

$69,043

Annualized Return

19.0%

Cap Rate

6.5%

Gross Yield

9.4%

Cash Flow

$1,573

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/01/2019

Lease End

07/31/2020

Lot Size

11,686

HOA

$21/mo

Flood Risk

Not Required

  • Built in 2016
  • Leased through 7/31/2020
  • 4-bed, 3.5-bath single-family home in a 4.5-star neighborhood
  • Easy access to downtown Tuscaloosa (11 mi)
  • Monthly processing and reporting fee included in monthly rent of $7.00

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,123

Expenses

-$3,984

Property Taxes

-$1,100

Loan Payments

-$10,465

Net Cash Flow

$1,573

See more in Financials

Similar Listings