321 Dogwood St
Smithfield, NC 27577
List Price
$114,900
Initial Investment
$29,533Purchase Price
$107,900
Down Payment
25%
Rent
$975
Total Return
$69,683
Annualized Return
28.7%
Cap Rate
7.0%
Gross Yield
10.8%
Cash Flow
$1,179
Appreciation
9.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/13/2017
Lease End
07/12/2018
Lot Size
10,019
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,115Expenses
-$2,839Property Taxes
-$1,232Loan Payments
-$5,866Net Cash Flow
$1,179See more in Financials
Similar Listings