11620 Yellowstone River Dr

Bakersfield, CA 93311
image0

5 bd, 2 ba | 2,374 sqft | Built in 2000

slider image
slider image
slider image
List Price
$425,000

Initial Investment

$114,450

Purchase Price

$420,000

Down Payment

25%

Rent

$2,000

Total Return

$117,347

Annualized Return

13.4%

Cap Rate

3.0%

Gross Yield

5.7%

Cash Flow

-$11,326

Appreciation

7.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Month To Month

Lease Start

06/03/2019

Lease End

M/M

Lot Size

7,405

HOA

None

Flood Risk

Not Required

  • Rent has been increased, effective 11/1/21 to $2180/month

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$22,800

Expenses

-$5,792

Property Taxes

-$5,500

Loan Payments

-$22,833

Net Cash Flow

-$11,326

See more in Financials

Similar Listings