525 Fox Run Cir
Pell City, AL 35125
List Price
$139,990
Initial Investment
$36,919Purchase Price
$135,000
Down Payment
25%
Rent
$1,195
Total Return
$65,418
Annualized Return
24.1%
Cap Rate
7.3%
Gross Yield
10.6%
Cash Flow
$1,809
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2019
Lease End
09/30/2020
Lot Size
4,356
HOA
$3/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,623Expenses
-$3,474Property Taxes
-$1,000Loan Payments
-$7,339Net Cash Flow
$1,809See more in Financials
Similar Listings