1225 The 12th Fairway
Wellington, FL 33414
List Price
$153,000
Initial Investment
$40,875Purchase Price
$150,000
Down Payment
25%
Rent
$1,425
Total Return
$72,085
Annualized Return
23.2%
Cap Rate
6.4%
Gross Yield
11.4%
Cash Flow
$851
Appreciation
7.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/15/2014
Lease End
08/31/2017
Lot Size
3,049
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,245Expenses
-$3,805Property Taxes
-$3,435Loan Payments
-$8,155Net Cash Flow
$851See more in Financials
Similar Listings