148 Timberlake Dr
Hendersonville, TN 37075
List Price
$185,000
Initial Investment
$48,829Purchase Price
$177,500
Down Payment
25%
Rent
$1,350
Total Return
$105,582
Annualized Return
26.6%
Cap Rate
6.3%
Gross Yield
9.1%
Cash Flow
$983
Appreciation
9.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/06/2018
Lease End
03/31/2019
Lot Size
14,375
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$3,557Property Taxes
-$1,200Loan Payments
-$9,650Net Cash Flow
$983See more in Financials
Similar Listings