5319 45th St
West Palm Beach, FL 33407
List Price
$172,468
Initial Investment
$35,523Purchase Price
$121,000
Down Payment
25%
Rent
$2,000
Total Return
$71,875
Annualized Return
27.6%
Cap Rate
8.9%
Gross Yield
19.8%
Cash Flow
$3,269
Appreciation
8.1%
Reset to DefaultEdit Assumptions
Annual Financial Highlights
Expected Rent
$22,800Expenses
-$9,252Property Taxes
-$3,700Loan Payments
-$6,578Net Cash Flow
$3,269See more in Financials
Similar Listings