2228 Crabapple Dr
Meridian, MS 39301
List Price
$120,000
Initial Investment
$33,431Purchase Price
$115,000
Down Payment
25%
Rent
$1,200
Total Return
$48,137
Annualized Return
22.1%
Cap Rate
8.7%
Gross Yield
12.5%
Cash Flow
$3,039
Appreciation
5.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/01/2021
Lease End
04/30/2022
Lot Size
23,687
HOA
None
Flood Risk
Not Required
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,739Property Taxes
-$650Loan Payments
-$6,252Net Cash Flow
$3,039See more in Financials
Similar Listings