3768 Creek Side Way Trussville, AL 35173
5bd, 4.5ba | 2,590sqft | Built in 2014
Expand
Initial Investment
$350,840
List Price: $345,000
Purchase Price
$345,000
Down Payment
100%
Rent
$2,350

Total Return
$112,062
Annualized Return
6.2%
Cap Rate
5.2%
Gross Yield
8.2%
Cash Flow
$17,229
Appreciation
2.2%
Valuation
Property Value
$290,000 - $345,000
Rental Value
$2,000 - $2,250
Diligence Documents
Property Valuation
NA
Inspection Report
NA
Title Report
NA
Ledger
NA
Prelim Insurance
NA
Lease Abstract
NA
Inspection Highlights
Roof
Functional
Attic
Functional
Bathrooms
Functional
Basement/Crawl
Functional
HVAC
Functional
Bedrooms
Functional
Electrical
Functional
Exterior
Needs Repairs
Garage
Functional
Plumbing
Functional
Landscaping
Needs Repairs
Structural
Needs Repairs
Kitchen
Functional
Lease and Tenant
Lease Summary
Occupancy
Occupied
Rent Payment Status
Current
Security Deposit
$2,350
Original Lease Start Date
07/12/2019
Lease End Date
06/30/2020
Lease Concessions
No

Tenant Profile
Tenant Purchase Option
Not Applicable
Section 8
Not Applicable

Expense Split
Owner is responsible for
None
Tenant is responsible for
Gas, Water, Electric, Garbage, Lawn, Pest Ctrl
Location
Birmingham
Rent change

Neighborhood    Learn More

Schools    View Details