131 Orchard Pass
Warner Robins, GA 31088
List Price
$85,000
Initial Investment
$23,435Purchase Price
$86,000
Down Payment
25%
Rent
$825
Total Return
$33,996
Annualized Return
21.1%
Cap Rate
7.5%
Gross Yield
11.5%
Cash Flow
$1,248
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2020
Lease End
02/01/2022
Lot Size
4,791
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,405Expenses
-$2,682Property Taxes
-$800Loan Payments
-$4,675Net Cash Flow
$1,248See more in Financials
Similar Listings