1113 1st St
Initial Investment
$35,153Purchase Price
Down Payment
Rent
Total Return
$60,280
Annualized Return
Cap Rate
Gross Yield
Cash Flow
Appreciation
Occupancy
Lease Up Guarantee
Lot Size
HOA
Flood Risk
Not Required
Expected Rent
$14,535Expenses
-$4,479Property Taxes
-$1,700Loan Payments
-$7,013Net Cash Flow
$1,343See more in Financials
Similar Listings