2104 S Pine St
Little Rock, AR 72204
List Price
$65,000
Initial Investment
$15,941Purchase Price
$58,500
Down Payment
25%
Rent
$775
Total Return
$30,666
Annualized Return
27.5%
Cap Rate
9.5%
Gross Yield
15.9%
Cash Flow
$1,852
Appreciation
6.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
5,184
HOA
None
Flood Risk
Not Required
- Vacant property
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,835Expenses
-$2,902Property Taxes
-$900Loan Payments
-$3,180Net Cash Flow
$1,852See more in Financials
Similar Listings