1709 Beaver Rd
Ambridge, PA 15003
List Price
$66,000
Initial Investment
$17,031Purchase Price
$62,500
Down Payment
25%
Rent
$866
Total Return
$40,263
Annualized Return
29.5%
Cap Rate
8.1%
Gross Yield
16.6%
Cash Flow
$1,057
Appreciation
9.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
09/18/2020
Lease End
M/M
Lot Size
1,307
HOA
None
Flood Risk
Not Required
- Strong cap rate at 7.8%
- Pet fee included in monthly rent of $50
- Insurance fee included in monthly rent of $16
- Seller is repairing items listed below:
(1) Roofing: Damaged shingles and flashing noted at the roof which can allow for water intrusion. Multiple areas in the interior ceiling have moisture damage.
(2) Common Areas: Moisture damage to ceiling in living room noted.
(3) Kitchen: Moisture damage observed at the ceiling above the sink.
(4) Bedrooms: Moisture staining on the drop ceiling in the primary bedroom.
(5) Bathroom: Moisture damage to the wall above the shower surround.
(6) Plumbing: Water heater’s TPR valve was slowly leaking.
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,872Expenses
-$3,217Property Taxes
-$2,200Loan Payments
-$3,398Net Cash Flow
$1,057See more in Financials
Similar Listings