98 Dogwood Cir
Remlap, AL 35133
List Price
$163,000
Initial Investment
$51,093Purchase Price
$163,000
Down Payment
25%
Rent
$1,300
Total Return
$63,971
Annualized Return
18.5%
Cap Rate
6.8%
Gross Yield
9.6%
Cash Flow
$1,659
Appreciation
6.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
19,894
HOA
None
Flood Risk
Not Required
- Tenant: Currently vacant; seller is painting the property and cleaning it up to be rent ready; once rent ready, the seller will market this property for rent
- Location: Greater Birmingham area
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$3,499Property Taxes
-$800Loan Payments
-$8,862Net Cash Flow
$1,659See more in Financials
Similar Listings