1220 Torrey Dr
Fayetteville, NC 28301
List Price
$80,000
Initial Investment
$19,919Purchase Price
$70,000
Down Payment
25%
Rent
$900
Total Return
$30,577
Annualized Return
23.8%
Cap Rate
9.6%
Gross Yield
15.4%
Cash Flow
$2,277
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/27/2019
Lease End
01/31/2021
Lot Size
8,712
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,260Expenses
-$3,077Property Taxes
-$1,100Loan Payments
-$3,806Net Cash Flow
$2,277See more in Financials
Similar Listings