1237 Adon St
Pittsburgh, PA 15204
List Price
$87,500
Initial Investment
$22,375Purchase Price
$70,000
Down Payment
25%
Rent
$1,146
Total Return
$36,911
Annualized Return
25.5%
Cap Rate
10.8%
Gross Yield
19.6%
Cash Flow
$2,943
Appreciation
6.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2018
Lease End
05/31/2021
Lot Size
2,370
HOA
None
Flood Risk
Not Required
- Section 8
- Seller recently made repairs on home, view inspection documents for more info
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,064Expenses
-$4,615Property Taxes
-$1,700Loan Payments
-$3,806Net Cash Flow
$2,943See more in Financials
Similar Listings