495 Larry Dr

Saint Louis, MO 63033
image0

3 bd, 2 ba | 1,040 sqft | Built in 1956

slider image
slider image
slider image
List Price
$146,000

Initial Investment

$39,785

Purchase Price

$146,000

Down Payment

25%

Rent

$1,175

Total Return

$76,875

Annualized Return

23.8%

Cap Rate

5.6%

Gross Yield

9.7%

Cash Flow

-$460

Appreciation

9.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/01/2021

Lease End

07/31/2022

Lot Size

8,821

HOA

None

Flood Risk

Not Required

  • Perfect property style for SFR Investors
  • Property is all brick with a 1 car garage, fenced yard, hardwood floors, and finished basement
  • Home is close to City hall and schools
  • Upside in market rent
  • Tenant is Section 8

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,395

Expenses

-$3,318

Property Taxes

-$2,600

Loan Payments

-$7,937

Net Cash Flow

-$460

See more in Financials

Similar Listings