5644 Wilborn Dr
Jennings, MO 63136
List Price
$90,000
Initial Investment
$24,116Purchase Price
$88,500
Down Payment
25%
Rent
$1,275
Total Return
$57,329
Annualized Return
32.5%
Cap Rate
10.3%
Gross Yield
17.3%
Cash Flow
$3,581
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Property Type
Duplex
Lot Size
9,052
HOA
None
Flood Risk
Not Required
- Brand new water heater
- Roofstock Turnkey property
- Free 1 year home warranty through American Home Shield paid by Seller
- Go to join.roofstock.com/turnkey to learn more about the Roofstock Turnkey program
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,535Expenses
-$4,543Property Taxes
-$1,600Loan Payments
-$4,811Net Cash Flow
$3,581See more in Financials
Similar Listings