1126 Landau Rd
Fayetteville, NC 28311
List Price
$89,000
Initial Investment
$22,890Purchase Price
$84,000
Down Payment
25%
Rent
$800
Total Return
$23,451
Annualized Return
15.3%
Cap Rate
6.1%
Gross Yield
11.4%
Cash Flow
-$4
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/01/2017
Lease End
08/31/2018
Lot Size
13,750
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,120Expenses
-$2,657Property Taxes
-$1,900Loan Payments
-$4,567Net Cash Flow
-$4See more in Financials
Similar Listings