4375 Shivas Way
Gardendale, AL 35071
List Price
$171,000
Initial Investment
$44,826Purchase Price
$164,500
Down Payment
25%
Rent
$1,395
Total Return
$77,477
Annualized Return
23.3%
Cap Rate
6.7%
Gross Yield
10.2%
Cash Flow
$1,600
Appreciation
7.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/13/2017
Lease End
04/30/2019
Property Type
Townhouse
Lot Size
3,090
HOA
$2/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,903Expenses
-$3,560Property Taxes
-$1,800Loan Payments
-$8,943Net Cash Flow
$1,600See more in Financials
Similar Listings