99 Race St

Trenton, NJ 08638
image0

3 bd, 1.5 ba | 980 sqft | Built in 1900

slider image
slider image
slider image
List Price
$65,000

Initial Investment

$17,490

Purchase Price

$62,500

Down Payment

25%

Rent

$1,200

Total Return

$16,359

Annualized Return

17.1%

Cap Rate

10.1%

Gross Yield

23.0%

Cash Flow

$2,124

Appreciation

1.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/01/2020

Lease End

03/01/2021

Lot Size

1,666

HOA

None

Flood Risk

Not Required

  • Home is eligible for American Home Shield Warranty. Purchase a 1 Year Home Warranty for peace of mind. Schedule a time to speak with us to learn more.
  • Home has already been inspected. Less than $500 in immediate estimated repairs. Inspection report and photo-documentation available in the listing's diligence vault.
  • Home meets 1% rule investment strategy based on market rent range.

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,680

Expenses

-$4,858

Property Taxes

-$3,300

Loan Payments

-$3,398

Net Cash Flow

$2,124

See more in Financials

Similar Listings