1212 Berkley Hills Pass

Evans, GA 30809
image0

4 bd, 3 ba | 2,885 sqft | Built in 2006

slider image
slider image
slider image
Curb View
List Price
$220,000

Initial Investment

$61,390

Purchase Price

$220,000

Down Payment

25%

Rent

$1,650

Total Return

$66,478

Annualized Return

15.6%

Cap Rate

5.4%

Gross Yield

9%

Cash Flow

-$914

Appreciation

5.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

02/01/2018

Lease End

10/30/2020

Lot Size

11,326

HOA

$3/mo

Flood Risk

Not Required

  • Monthly rent increases to $1650 on 2/1/2019

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$18,810

Expenses

-$4,663

Property Taxes

-$3,100

Loan Payments

-$11,960

Net Cash Flow

-$914

See more in Financials

Similar Listings