1525 Codorniz Ln
Fenton, MO 63026
List Price
$169,900
Initial Investment
$49,187Purchase Price
$159,250
Down Payment
25%
Rent
$1,650
Total Return
$34,895
Annualized Return
12.2%
Cap Rate
7.2%
Gross Yield
12.4%
Cash Flow
$2,094
Appreciation
3.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/03/2017
Lease End
05/30/2021
Lot Size
8,912
HOA
None
Flood Risk
Not Required
- There is a 4th bedroom and 2nd bathroom in the basement
- Close to top rated Rockwood schools, shops, and restaurants
- Tenant in place since 2017 and recently renewed lease
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,810Expenses
-$4,759Property Taxes
-$3,300Loan Payments
-$8,658Net Cash Flow
$2,094See more in Financials
Similar Listings