1825 NW 3rd St
Pompano Beach, FL 33069
List Price
$185,000
Initial Investment
$49,995Purchase Price
$182,000
Down Payment
25%
Rent
$1,625
Total Return
$52,025
Annualized Return
14.1%
Cap Rate
3.9%
Gross Yield
10.7%
Cash Flow
-$3,580
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
09/15/2017
Lease End
M/M
Lot Size
7,122
HOA
None
Flood Risk
High Risk - Zone AH
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,525Expenses
-$8,311Property Taxes
-$3,900Loan Payments
-$9,894Net Cash Flow
-$3,580See more in Financials
Similar Listings