3025 Creel Rd
College Park, GA 30349
List Price
$99,589
Initial Investment
$30,736Purchase Price
$96,500
Down Payment
25%
Rent
$1,000
Total Return
$68,094
Annualized Return
27.4%
Cap Rate
7.1%
Gross Yield
12.4%
Cash Flow
$1,048
Appreciation
11.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2017
Lease End
10/31/2018
Lot Size
12,197
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$3,306Property Taxes
-$1,800Loan Payments
-$5,246Net Cash Flow
$1,048See more in Financials
Similar Listings