4315 Lochshire Ln

Gardendale, AL 35071
image0

3 bd, 2.5 ba | 1,645 sqft | Built in 2015

slider image
slider image
slider image
List Price
$166,000

Initial Investment

$44,274

Purchase Price

$162,000

Down Payment

25%

Rent

$1,307

Total Return

$70,677

Annualized Return

21.5%

Cap Rate

6.0%

Gross Yield

9.7%

Cash Flow

$525

Appreciation

7.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

05/24/2018

Lease End

06/01/2020

Lot Size

2,178

HOA

$25/mo

Flood Risk

Not Required

  • 6% cap with ~$9,700 in year one cash flow
  • Built in equity with sales comps up to $204,500
  • 2015 vintage in 4 star Birmingham suburb
  • Leased through 06/2020
  • Processing and reporting fee included in monthly rent of $7.00

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,900

Expenses

-$3,568

Property Taxes

-$2,000

Loan Payments

-$8,807

Net Cash Flow

$525

See more in Financials

Similar Listings