401 Lee Dr
Thomson, GA 30824
List Price
$120,000
Initial Investment
$32,019Purchase Price
$117,500
Down Payment
25%
Rent
$1,295
Total Return
$58,444
Annualized Return
26.1%
Cap Rate
8.7%
Gross Yield
13.2%
Cash Flow
$3,132
Appreciation
6.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/27/2019
Lease End
06/26/2020
Lot Size
17,860
HOA
None
Flood Risk
Not Required
- No immediate repairs
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,763Expenses
-$4,143Property Taxes
-$1,100Loan Payments
-$6,388Net Cash Flow
$3,132See more in Financials
Similar Listings