3410 Thornaby Dr

Winston Salem, NC 27107
image0

3 bd, 2.5 ba | 2,058 sqft | Built in 2005

slider image
slider image
slider image
List Price
$132,000

Initial Investment

$36,790

Purchase Price

$124,000

Down Payment

25%

Rent

$1,210

Total Return

$69,410

Annualized Return

25.0%

Cap Rate

7.4%

Gross Yield

11.7%

Cash Flow

$1,714

Appreciation

8.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/16/2017

Lease End

07/15/2018

Lot Size

7,841

HOA

$0/mo

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,794

Expenses

-$3,775

Property Taxes

-$1,563

Loan Payments

-$6,741

Net Cash Flow

$1,714

See more in Financials

Similar Listings