2359 Grayson Valley Cir
Birmingham, AL 35235
List Price
$107,900
Initial Investment
$28,576Purchase Price
$102,500
Down Payment
25%
Rent
$995
Total Return
$73,289
Annualized Return
31.1%
Cap Rate
7.8%
Gross Yield
11.6%
Cash Flow
$1,860
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/19/2019
Lease End
08/31/2024
Lot Size
3,952
HOA
None
Flood Risk
Not Required
- Lease anniversary date is 8/31/2020 and auto renews each year through 8/31/2024
- Tenant responsible for utilities
- Major systems of the home are functional. Home has already been inspected. View the available report in the diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,343Expenses
-$3,011Property Taxes
-$900Loan Payments
-$5,572Net Cash Flow
$1,860See more in Financials
Similar Listings