309 Union Station Dr (Sold)
Calera, AL 35040
List Price
$191,900
Initial Investment
$52,085Purchase Price
$190,900
Down Payment
25%
Rent
$1,600
Total Return
$89,587
Annualized Return
23.2%
Cap Rate
6.6%
Gross Yield
10.1%
Cash Flow
$1,743
Appreciation
7.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/29/2018
Lease End
01/29/2020
Lot Size
4,400
HOA
$2/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,240Expenses
-$4,018Property Taxes
-$2,100Loan Payments
-$10,378Net Cash Flow
$1,743See more in Financials
Similar Listings