5300 Northern Ave

Raytown, MO 64133
image0

3 bd, 1 ba | 1,226 sqft | Built in 1963

slider image
slider image
slider image
List Price
$95,000

Initial Investment

$26,388

Purchase Price

$95,000

Down Payment

25%

Rent

$1,000

Total Return

$57,696

Annualized Return

27.7%

Cap Rate

7.5%

Gross Yield

12.6%

Cash Flow

$1,354

Appreciation

9.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/01/2018

Lease End

12/01/2019

Lot Size

16,552

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

$11,400

Expenses

-$3,082

Property Taxes

-$1,800

Loan Payments

-$5,165

Net Cash Flow

$1,354

See more in Financials

Similar Listings