3731 Merle St
Pittsburgh, PA 15204
List Price
$82,000
Initial Investment
$82,690Purchase Price
$81,000
Down Payment
100%
Rent
$1,050
Total Return
$55,572
Annualized Return
12.2%
Cap Rate
8.4%
Gross Yield
15.6%
Cash Flow
$6,126
Appreciation
6.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
4,460
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
- Current owner just invested $7.5K to this spacious 3 bed 2 bath 1,280 single family house, including reinforcing the roof, new flooring, and a new living room window
- 3 star neighborhood at an 8.5% cap rate
- Family oriented neighborhood, great location that attracts long term good quality tenants
- Close to Sheridan Park and schools
- Easy access to 79 and 51, only 15 min to downtown Pittsburgh
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,970Expenses
-$3,744Property Taxes
-$2,100Loan Payments
$0Net Cash Flow
$6,126See more in Financials
Similar Listings