307 Cedarhurst Dr

North Versailles, PA 15137
image0

3 bd, 2 ba | 1,125 sqft | Built in 1954

slider image
slider image
slider image
List Price
$79,000

Initial Investment

$20,029

Purchase Price

$73,500

Down Payment

25%

Rent

$1,000

Total Return

$26,273

Annualized Return

19.1%

Cap Rate

7.2%

Gross Yield

16.3%

Cash Flow

$578

Appreciation

5.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/08/2019

Lease End

03/31/2022

Lot Size

6,050

HOA

None

Flood Risk

Not Required

  • An affiliate of Roofstock is the seller of this home, which has been professionally acquired, renovated, and leased (if stated) to meet our certification requirements
  • As of 2/20/19, approved tenant application for 3-year lease at $1,000 starting 3/8/19
  • Attractive 6.9% unlevered net yield for a home in a 3-star neighborhood.
  • 3-bed 2-bath 1,125 sq ft single-family home near above-average K-4 school
  • The house is conveniently located: only 22 minutes away from all the dining and entertaining options in downtown Pittsburgh
  • With over $14,000 in renovation invested, this home features wood-like flooring, carpet, and tiles throughout the house and handsome cabinetry in the kitchen
  • Asking for $79,000, with an estimate value of up to $94,900

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,400

Expenses

-$3,626

Property Taxes

-$3,200

Loan Payments

-$3,996

Net Cash Flow

$578

See more in Financials

Similar Listings