305 Aspen Dr

Nixa, MO 65714
image0

3 bd, 2 ba | 1,104 sqft | Built in 1976

slider image
slider image
slider image
List Price
$102,700

Initial Investment

$27,659

Purchase Price

$101,500

Down Payment

25%

Rent

$895

Total Return

$48,228

Annualized Return

23.4%

Cap Rate

6.9%

Gross Yield

10.6%

Cash Flow

$954

Appreciation

7.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/19/2016

Lease End

11/30/2020

Lot Size

11,600

HOA

None

Flood Risk

Not Required

  • 4.5 Neighborhood Score
  • Desirable 3 BD/2 BA floor plan
  • School rankings are 7+
  • Tenant purchase option is at $117,600

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$10,203

Expenses

-$2,580

Property Taxes

-$1,151

Loan Payments

-$5,518

Net Cash Flow

$954

See more in Financials

Similar Listings