621 National Dr

Pittsburgh, PA 15235
image0

3 bd, 1 ba | 925 sqft | Built in 1972

slider image
slider image
slider image
List Price
$105,000

Initial Investment

$28,715

Purchase Price

$105,000

Down Payment

25%

Rent

$1,150

Total Return

$43,247

Annualized Return

21.6%

Cap Rate

7.4%

Gross Yield

13.1%

Cash Flow

$1,393

Appreciation

6.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lot Size

9,719

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
  • Attractive 13.1% gross yield and 7.4% cap rate for a home in a 3-star neighborhood
  • 3-bed, 1-bath 925 sq ft single-family home that is nearby an above-average elementary school
  • The house is conveniently located: only 13 miles away from all the dining and entertaining options in downtown Pittsburgh
  • With over $22,000 in renovation invested, this home features new heating unit, refinished hardwood floor, stainless steel appliances, remodeled bathroom, and fresh paint

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,110

Expenses

-$3,508

Property Taxes

-$2,500

Loan Payments

-$5,708

Net Cash Flow

$1,393

See more in Financials

Similar Listings