9621 Belmont Ave
Kansas City, MO 64134
List Price
$98,900
Initial Investment
$28,963Purchase Price
$92,000
Down Payment
25%
Rent
$1,065
Total Return
$54,177
Annualized Return
25.3%
Cap Rate
8.0%
Gross Yield
13.9%
Cash Flow
$1,763
Appreciation
9.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/07/2019
Lease End
08/06/2019
Lot Size
10,454
HOA
None
Flood Risk
Not Required
- Seller to provide $2,000 credit in closing towards AC, with a qualified offer
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,141Expenses
-$3,376Property Taxes
-$2,000Loan Payments
-$5,002Net Cash Flow
$1,763See more in Financials
Similar Listings