945 Maple Trce

Odenville, AL 35120
image0

3 bd, 2 ba | 1,204 sqft | Built in 2013

slider image
slider image
slider image
3D Tour3D Model
List Price
$119,900

Initial Investment

$117,928

Purchase Price

$116,185

Down Payment

100%

Rent

$1,065

Total Return

$90,907

Annualized Return

13.5%

Cap Rate

7.5%

Gross Yield

11.0%

Cash Flow

$8,329

Appreciation

8.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/26/2017

Lease End

06/30/2019

Lot Size

5,227

HOA

None

Flood Risk

Not Required

  • 25 mile drive to downtown
  • 2013 development
  • $0 in immediate repairs
  • Above average school scores (6,6,6)

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

$12,141

Expenses

-$2,912

Property Taxes

-$900

Loan Payments

$0

Net Cash Flow

$8,329

See more in Financials

Similar Listings