11555 Andrew Way
Tuscaloosa, AL 35405
List Price
$204,000
Initial Investment
$52,874Purchase 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%
Reset to DefaultEdit 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
Annual Financial Highlights
Expected Rent
$17,123Expenses
-$3,984Property Taxes
-$1,100Loan Payments
-$10,465Net Cash Flow
$1,573See more in Financials
Similar Listings