8514 Magnolia Springs Dr
Harrisburg, NC 28075
List Price
$247,000
Initial Investment
$66,490Purchase Price
$244,000
Down Payment
25%
Rent
$1,599
Total Return
$120,213
Annualized Return
22.5%
Cap Rate
5.1%
Gross Yield
7.9%
Cash Flow
-$1,490
Appreciation
8.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/08/2010
Lease End
11/30/2018
Lot Size
6,970
HOA
$4/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$18,229Expenses
-$4,315Property Taxes
-$2,138Loan Payments
-$13,265Net Cash Flow
-$1,490See more in Financials
Similar Listings