1005 James St
North Augusta, SC 29841
List Price
$71,000
Initial Investment
$19,868Purchase Price
$69,900
Down Payment
25%
Rent
$875
Total Return
$40,834
Annualized Return
28.4%
Cap Rate
9.3%
Gross Yield
15.0%
Cash Flow
$2,133
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
07/27/2018
Lease End
07/31/2020
Lot Size
11,325
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,975Expenses
-$3,042Property Taxes
-$1,000Loan Payments
-$3,800Net Cash Flow
$2,133See more in Financials
Similar Listings