1418 Virginia Dr

Ellisville, MO 63011
image0

3 bd, 1 ba | 950 sqft | Built in 1961

slider image
slider image
slider image
List Price
$169,900

Initial Investment

$47,816

Purchase Price

$169,900

Down Payment

25%

Rent

$1,575

Total Return

$63,277

Annualized Return

19.5%

Cap Rate

7.0%

Gross Yield

11.1%

Cash Flow

$1,959

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/15/2019

Lease End

08/31/2020

Lot Size

21,805

HOA

None

Flood Risk

Not Required

  • AHS Home warranty to be paid by Seller on HUD. The home warranty is the one-year ShieldPlus in the amount of $635
  • Sewer, trash, and pet fee included in monthly rent of $100
  • April Rent has been paid. See ledger in diligence vault

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,955

Expenses

-$4,359

Property Taxes

-$2,400

Loan Payments

-$9,237

Net Cash Flow

$1,959

See more in Financials

Similar Listings