8815 E 85th Ter
Raytown, MO 64138
List Price
$70,000
Initial Investment
$20,712Purchase Price
$72,000
Down Payment
25%
Rent
$705
Total Return
$47,879
Annualized Return
28.0%
Cap Rate
6.9%
Gross Yield
11.8%
Cash Flow
$581
Appreciation
10.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2015
Lease End
10/31/2019
Lot Size
8,712
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$8,037Expenses
-$2,242Property Taxes
-$1,300Loan Payments
-$3,914Net Cash Flow
$581See more in Financials
Similar Listings