945 Maple Trce

Odenville, AL 35120
image0

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

slider image
slider image
slider image
List Price
$130,000

Initial Investment

$129,475

Purchase Price

$127,500

Down Payment

100%

Rent

$1,050

Total Return

$95,158

Annualized Return

12.9%

Cap Rate

6.8%

Gross Yield

9.9%

Cash Flow

$8,285

Appreciation

8.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/26/2017

Lease End

03/31/2021

Lot Size

5,227

HOA

None

Flood Risk

Not Required

  • 4-star neighborhood
  • < $65 in immediate repairs
  • Tenant pays Electric, Garbage, Gas, Landscaping, PestControl, Water
  • On a cul-de-sac
  • Seller recently made repairs on home, view inspection documents for more info

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,970

Expenses

-$2,785

Property Taxes

-$900

Loan Payments

$0

Net Cash Flow

$8,285

See more in Financials

Similar Listings