want to know more about this property?

Contact Prizma Capital
I'm interested in this property
Total cost: $60,400 Rent: $825 ROI: 10.38%

1009 Abrams Street

Fayetteville, NC 28311

About the property

Bedrooms - 3
Baths - 1
Property Size - 1,150 Sqft
PLAY PROPERTY MOVIE
view more details & full Analysis

Analysis over time

2% Year

Expense Increase

3% Year

Income Increase

5% Year

Property Value Increase

Projected Analysis
Full Analysis
Full Analysis
Total Annual Income
Total Annual Expenses
Net Operating Income
Cash on Cash ROI
Property Value
Total Profit if Sold
Annualized Total Return
2017
9,900
3,633
6,267
10.38%
55,545
1,412
2.34%
2018
10,197
3,706
6,491
10.75%
58,322
10,680
8.48%
2019
10,503
3,780
6,723
11.13%
61,238
20,319
10.14%
2020
10,818
3,856
6,962
11.53%
64,300
30,343
10.71%
2021
11,143
3,933
7,209
11.94%
67,515
40,767
10.87%