10057 Grosvenor Dr
Saint Louis, MO 63137
List Price
$82,800
Initial Investment
$22,073Purchase Price
$81,000
Down Payment
25%
Rent
$990
Total Return
$49,624
Annualized Return
29.5%
Cap Rate
8.8%
Gross Yield
14.7%
Cash Flow
$2,041
Appreciation
8.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2020
Lease End
02/28/2021
Lot Size
11,317
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- Meets 1% rule
- Leased through 02/28/2021
- $0 in immediate repairs/estimated costs
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,286Expenses
-$3,342Property Taxes
-$1,500Loan Payments
-$4,404Net Cash Flow
$2,041See more in Financials
Similar Listings