11620 Yellowstone River Dr
Bakersfield, CA 93311
List Price
$425,000
Initial Investment
$114,450Purchase 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%
Reset to DefaultEdit 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
Annual Financial Highlights
Expected Rent
$22,800Expenses
-$5,792Property Taxes
-$5,500Loan Payments
-$22,833Net Cash Flow
-$11,326See more in Financials
Similar Listings