230 12th Ave SE
Graysville, AL 35073
List Price
$89,000
Initial Investment
$23,708Purchase Price
$87,000
Down Payment
25%
Rent
$900
Total Return
$40,687
Annualized Return
24.1%
Cap Rate
8.0%
Gross Yield
12.4%
Cash Flow
$1,572
Appreciation
6.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/15/2018
Lease End
03/14/2020
Lot Size
19,488
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,260Expenses
-$2,859Property Taxes
-$1,100Loan Payments
-$4,730Net Cash Flow
$1,572See more in Financials
Similar Listings