35 Blue Spruce Ct
Lumberton, NJ 08048
List Price
$135,000
Initial Investment
$34,063Purchase Price
$125,000
Down Payment
25%
Rent
$1,350
Total Return
$34,982
Annualized Return
14.8%
Cap Rate
5.4%
Gross Yield
13.0%
Cash Flow
-$828
Appreciation
5.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2018
Lease End
06/30/2021
Lot Size
2,100
HOA
$175/mo
Flood Risk
Not Required
- 2 bed 1.5 bath townhome
- Attractive 4-star neighborhood
- Located in well-maintained SunnyBrook community
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$6,222Property Taxes
-$3,200Loan Payments
-$6,796Net Cash Flow
-$828See more in Financials
Similar Listings