131 S Willow Ave

Sugar Creek, MO 64053
image0

3 bd, 1 ba | 936 sqft | Built in 1915

slider image
slider image
slider image
List Price
$60,000

Initial Investment

$16,078

Purchase Price

$59,000

Down Payment

25%

Rent

$750

Total Return

$38,752

Annualized Return

31.2%

Cap Rate

9.2%

Gross Yield

15.3%

Cash Flow

$1,685

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/01/2017

Lease End

10/30/2018

Lot Size

4,356

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$8,550

Expenses

-$2,658

Property Taxes

-$1,000

Loan Payments

-$3,208

Net Cash Flow

$1,685

See more in Financials

Similar Listings