123 Northoaks Ct

Winston Salem, NC 27105
image0

3 bd, 2 ba | 1,226 sqft | Built in 2003

slider image
slider image
slider image
List Price
$119,000

Initial Investment

$31,896

Purchase Price

$116,900

Down Payment

25%

Rent

$1,017

Total Return

$65,593

Annualized Return

26.0%

Cap Rate

6.7%

Gross Yield

10.4%

Cash Flow

$926

Appreciation

8.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/20/2015

Lease End

03/14/2020

Lot Size

9,583

HOA

$1/mo

Flood Risk

Not Required

  • Built in 2003
  • Leased through 2020
  • No repairs needed for property to be rent ready
  • 2-car garage

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,594

Expenses

-$2,913

Property Taxes

-$1,400

Loan Payments

-$6,355

Net Cash Flow

$926

See more in Financials

Similar Listings