3970 Thomas Ave
Montgomery, AL 36111
List Price
$65,000
Initial Investment
$63,406Purchase Price
$61,750
Down Payment
100%
Rent
$795
Total Return
$37,498
Annualized Return
11.2%
Cap Rate
9.7%
Gross Yield
15.5%
Cash Flow
$5,459
Appreciation
3.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2018
Lease End
05/31/2019
Lot Size
11,996
HOA
None
Flood Risk
Not Required
- Tenant insurance fee included in monthly rent of $15.31
- Pet fee included in monthly rent of $15.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,067Expenses
-$3,007Property Taxes
-$600Loan Payments
$0Net Cash Flow
$5,459See more in Financials
Similar Listings