3821 Crusade Dr
Winston Salem, NC 27101
List Price
$132,900
Initial Investment
$32,428Purchase Price
$119,000
Down Payment
25%
Rent
$1,198
Total Return
$55,433
Annualized Return
23.9%
Cap Rate
7.7%
Gross Yield
12.1%
Cash Flow
$1,988
Appreciation
6.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/07/2018
Lease End
12/06/2019
Lot Size
13,068
HOA
None
Flood Risk
Not Required
- Attractive 7 cap rate and 2-star neighborhood
- Leased until December 2019
- 10-minute commute to downtown Winston-Salem
Buy It Now: Offers at list price include an American Home Shield home warranty.
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,657Expenses
-$3,599Property Taxes
-$1,600Loan Payments
-$6,469Net Cash Flow
$1,988See more in Financials
Similar Listings