518 Nelbon Ave
Pittsburgh, PA 15235
List Price
$94,500
Initial Investment
$25,070Purchase Price
$92,000
Down Payment
25%
Rent
$1,120
Total Return
$34,697
Annualized Return
19.7%
Cap Rate
6.8%
Gross Yield
14.6%
Cash Flow
$602
Appreciation
6.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/25/2018
Lease End
09/30/2020
Lot Size
6,000
HOA
None
Flood Risk
Not Required
- Pet fee included in monthly rent of $20.00
- 3-star neighborhood
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,768Expenses
-$3,664Property Taxes
-$3,500Loan Payments
-$5,002Net Cash Flow
$602See more in Financials
Similar Listings