955 Glastonbury Cir
Ridgeland, MS 39157
List Price
$113,500
Initial Investment
$29,375Purchase Price
$107,000
Down Payment
25%
Rent
$1,200
Total Return
$37,575
Annualized Return
20.4%
Cap Rate
8.6%
Gross Yield
13.5%
Cash Flow
$2,688
Appreciation
4.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/16/2019
Lease End
07/15/2020
Lot Size
12,000
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- 3-star neighborhood
- Minimal immediate repairs needed
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,775Property Taxes
-$1,400Loan Payments
-$5,817Net Cash Flow
$2,688See more in Financials
Similar Listings