9452 Rembold Ave
Saint Louis, MO 63125
List Price
$59,900
$10K
Initial Investment
$20,650Purchase Price
$56,750
Down Payment
25%
Rent
$845
Total Return
$25,456
Annualized Return
19.9%
Cap Rate
9.9%
Gross Yield
17.9%
Cash Flow
$1,936
Appreciation
6.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2018
Lease End
09/30/2023
Lot Size
3,250
HOA
None
Flood Risk
Not Required
- Good Cap Rate with upside in market rent
- Buyer is responsible for new home inspection
- Long-term tenant
- Two bedroom home in Lemay with a ton of space!
- The eat-in kitchen offers plenty of cabinet and counter room, as well as its own stove and refrigerator.
- The living room is comfortably spacious with a uniquely enclosed front porch attached. The formal dining room completes the first floor.
- There are two large bedrooms on the second floor, as well a bonus room to be used as an office or an extra bedroom.
- This home has a full basement with storage and washer/dryer connections. The backyard is fully fenced-in with a detached one car garage.
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,633Expenses
-$3,211Property Taxes
-$1,400Loan Payments
-$3,085Net Cash Flow
$1,936See more in Financials
Similar Listings