8702 E 91st Ter
Kansas City, MO 64138
List Price
$78,700
Initial Investment
$21,253Purchase Price
$75,000
Down Payment
25%
Rent
$945
Total Return
$56,216
Annualized Return
32.2%
Cap Rate
8.6%
Gross Yield
15.1%
Cash Flow
$1,739
Appreciation
10.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/30/2018
Lease End
07/29/2019
Lot Size
8,712
HOA
None
Flood Risk
Not Required
- <$1,000 in immediate repairs
- Exceeds 1% rule
- 8.4% cap rate with $6,000 in year one net cash flow
Buy It Now: Offers at list price include an American Home Shield home warranty.
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,773Expenses
-$3,257Property Taxes
-$1,700Loan Payments
-$4,077Net Cash Flow
$1,739See more in Financials
Similar Listings