103 Sagun Dr

Fredericksburg, VA 22407
image0

3 bd, 2 ba | 1,860 sqft | Built in 1982

slider image
slider image
slider image
List Price
$290,000

Initial Investment

$80,388

Purchase Price

$295,000

Down Payment

25%

Rent

$1,850

Total Return

$100,186

Annualized Return

17.1%

Cap Rate

5.0%

Gross Yield

7.5%

Cash Flow

-$2,215

Appreciation

6.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/01/2020

Lease End

09/30/2022

Lot Size

13,399

HOA

None

Flood Risk

Not Required

  • New wood privacy installed February 2020 (built after house photos were taken)
  • 50" TV installed on living room wall is included.
  • A door was installed on lower level to provide privacy from upstairs.
  • Small airbnb style fridge in lower level included.

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$21,090

Expenses

-$5,067

Property Taxes

-$2,200

Loan Payments

-$16,038

Net Cash Flow

-$2,215

See more in Financials

Similar Listings