7207 E 163rd Ter
Belton, MO 64012
-modified-20181313153629_1280.jpg)
-modified-20181313153559_1280.jpg)
-modified-20181313153536_1280.jpg)
List Price
$174,900
Initial Investment
$45,780Purchase Price
$168,000
Down Payment
25%
Rent
$1,350
Total Return
$82,694
Annualized Return
23.4%
Cap Rate
6.1%
Gross Yield
9.6%
Cash Flow
$509
Appreciation
8.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/26/2016
Lease End
02/28/2020
Lot Size
9,148
HOA
None
Flood Risk
Not Required
- With lease up at end of February, there is an upside in potential rents of $250/ month!
- Roofstock will pay for an updated inspection
- Planned community just 25 minutes away from downtown Kansas City
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$3,601Property Taxes
-$2,147Loan Payments
-$9,133Net Cash Flow
$509See more in Financials
Similar Listings