5860 Cheshire Cove Trl
Mc Calla, AL 35111
List Price
$215,000
Initial Investment
$57,498Purchase Price
$211,000
Down Payment
25%
Rent
$1,600
Total Return
$80,217
Annualized Return
19.4%
Cap Rate
5.9%
Gross Yield
9.1%
Cash Flow
$447
Appreciation
6.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/20/2019
Lease End
04/20/2020
Lot Size
5,250
HOA
$1/mo
Flood Risk
Not Required
- No immediate repairs noted on inspection report.
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,240Expenses
-$3,922Property Taxes
-$2,400Loan Payments
-$11,471Net Cash Flow
$447See more in Financials
Similar Listings