3764 Creek Side Way

Trussville, AL 35173
image0

4 bd, 4.5 ba | 2,298 sqft | Built in 2015

slider image
slider image
slider image
List Price
$296,000

Initial Investment

$78,480

Purchase Price

$288,000

Down Payment

25%

Rent

$2,450

Total Return

$116,991

Annualized Return

20.8%

Cap Rate

6.4%

Gross Yield

10.2%

Cash Flow

$2,054

Appreciation

6.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/01/2017

Lease End

07/01/2019

Lot Size

20,310

HOA

$1/mo

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$27,930

Expenses

-$6,118

Property Taxes

-$4,100

Loan Payments

-$15,657

Net Cash Flow

$2,054

See more in Financials

Similar Listings