2113 Ashton Rd
Fayetteville, NC 28304
List Price
$90,327
Initial Investment
$27,435Purchase Price
$83,000
Down Payment
25%
Rent
$895
Total Return
$25,884
Annualized Return
15.2%
Cap Rate
7.4%
Gross Yield
12.9%
Cash Flow
$1,142
Appreciation
5.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/23/2019
Lease End
04/30/2020
Lot Size
9,148
HOA
None
Flood Risk
Not Required
- Pet fee included in monthly rent of $20.00
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,203Expenses
-$2,849Property Taxes
-$1,700Loan Payments
-$4,512Net Cash Flow
$1,142See more in Financials
Similar Listings