650 Robert Ave
Ferguson, MO 63135
List Price
$65,000
Initial Investment
$15,533Purchase Price
$57,000
Down Payment
25%
Rent
$850
Total Return
$37,024
Annualized Return
31.9%
Cap Rate
10.0%
Gross Yield
17.9%
Cash Flow
$2,018
Appreciation
8.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
01/06/2019
Lease End
12/31/2019
Lot Size
7,000
HOA
None
Flood Risk
Not Required
- $15,000 rehab including:
New paint, flooring, electrical, bathroom, kitchen, hot water heater, and more
- 8.7% cap with ~$5,500 in year one net cash flow
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$3,174Property Taxes
-$1,400Loan Payments
-$3,099Net Cash Flow
$2,018See more in Financials
Similar Listings