102 Timberline Dr
Winston Salem, NC 27101
List Price
$80,000
Initial Investment
$17,236Purchase Price
$63,250
Down Payment
25%
Rent
$800
Total Return
$30,326
Annualized Return
24.6%
Cap Rate
8.2%
Gross Yield
15.2%
Cash Flow
$1,174
Appreciation
6.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/01/2019
Lease End
08/31/2020
Property Type
Townhouse
Lot Size
871
HOA
$65/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,120Expenses
-$3,608Property Taxes
-$900Loan Payments
-$3,439Net Cash Flow
$1,174See more in Financials
Similar Listings