8917 Ellison Dr
Jennings, MO 63136
List Price
$80,000
Initial Investment
$22,798Purchase Price
$80,000
Down Payment
25%
Rent
$960
Total Return
$44,242
Annualized Return
26.8%
Cap Rate
8.8%
Gross Yield
14.4%
Cash Flow
$1,997
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2020
Lease End
01/31/2021
Lot Size
6,708
HOA
None
Flood Risk
Not Required
- Minimal repairs, less than $1k in CapEx
- Tenant occupied through January 2021
- Sewer fee included in monthly rent of $45
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,944Expenses
-$3,198Property Taxes
-$1,400Loan Payments
-$4,349Net Cash Flow
$1,997See more in Financials
Similar Listings