233 Union Station Dr
Calera, AL 35040
List Price
$180,000
Initial Investment
$46,550Purchase Price
$169,000
Down Payment
25%
Rent
$1,275
Total Return
$73,463
Annualized Return
21.3%
Cap Rate
6.0%
Gross Yield
9.1%
Cash Flow
$526
Appreciation
7.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/24/2018
Lease End
05/25/2020
Lot Size
5,500
HOA
None
Flood Risk
Not Required
- Four bed, two bath with two car garage
- Tenant residing since February 2018 and leased through May 2020
- Please refer to inspection report for additional photos and repair/replacement criteria
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,535Expenses
-$3,321Property Taxes
-$1,500Loan Payments
-$9,188Net Cash Flow
$526See more in Financials
Similar Listings