5505 Wabash Ave
Kansas City, MO 64130
List Price
$25,000
Initial Investment
$26,075Purchase Price
$25,000
Down Payment
100%
Rent
$654
Total Return
$30,986
Annualized Return
20.9%
Cap Rate
17.3%
Gross Yield
31.4%
Cash Flow
$3,876
Appreciation
8.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Lease Start
11/01/2013
Lease End
10/31/2019
Property Type
Townhouse
Lot Size
3,920
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$7,456Expenses
-$2,780Property Taxes
-$800Loan Payments
$0Net Cash Flow
$3,876See more in Financials
Similar Listings