941 Kensington Park Rd
Fayetteville, NC 28311
List Price
$200,000
Initial Investment
$53,732Purchase Price
$194,000
Down Payment
25%
Rent
$1,425
Total Return
$47,916
Annualized Return
13.3%
Cap Rate
5.2%
Gross Yield
8.8%
Cash Flow
-$1,029
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/30/2020
Lease End
07/01/2021
Property Type
Townhouse
Lot Size
1,774
HOA
$10/mo
Flood Risk
Not Required
- All exterior maintenance (paint, hardy plank, landscaping, common areas) is covered by the HOA
- <$1,000 in immediate repairs
- Close to King's Grant Golf & Country Club
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,245Expenses
-$3,927Property Taxes
-$2,800Loan Payments
-$10,547Net Cash Flow
-$1,029See more in Financials
Similar Listings