1015 Traymore Dr
Norcross, GA 30093
List Price
$289,900
Initial Investment
$75,582Purchase Price
$270,000
Down Payment
25%
Rent
$2,400
Total Return
$210,026
Annualized Return
31.5%
Cap Rate
6.7%
Gross Yield
10.7%
Cash Flow
$2,273
Appreciation
11.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/10/2019
Lease End
10/09/2022
Lot Size
12,632
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$27,360Expenses
-$6,509Property Taxes
-$3,900Loan Payments
-$14,679Net Cash Flow
$2,273See more in Financials
Similar Listings