1014 Forest Cir
Bessemer, AL 35023
List Price
$135,000
Initial Investment
$37,651Purchase Price
$134,000
Down Payment
25%
Rent
$1,100
Total Return
$65,068
Annualized Return
22.7%
Cap Rate
6.3%
Gross Yield
9.9%
Cash Flow
$512
Appreciation
8.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
16,691
HOA
None
Flood Risk
Not Required
- Vacant unit
- Property includes 3 Bedroom and 2 bathroom
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,540Expenses
-$3,143Property Taxes
-$1,600Loan Payments
-$7,285Net Cash Flow
$512See more in Financials
Similar Listings