1667 Banbridge Rd
Kernersville, NC 27284
List Price
$114,000
Initial Investment
$30,520Purchase Price
$112,000
Down Payment
25%
Rent
$1,000
Total Return
$57,937
Annualized Return
24.8%
Cap Rate
6.9%
Gross Yield
10.7%
Cash Flow
$1,096
Appreciation
8.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/24/2016
Lease End
05/23/2018
Lot Size
23,087
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$2,880Property Taxes
-$1,335Loan Payments
-$6,089Net Cash Flow
$1,096See more in Financials
Similar Listings