318 Orchard Way
Warner Robins, GA 31088
List Price
$95,000
Initial Investment
$26,394Purchase Price
$90,500
Down Payment
25%
Rent
$850
Total Return
$33,027
Annualized Return
18.8%
Cap Rate
7.2%
Gross Yield
11.3%
Cash Flow
$1,122
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2019
Lease End
10/01/2020
Lot Size
12,095
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,748Property Taxes
-$900Loan Payments
-$4,920Net Cash Flow
$1,122See more in Financials
Similar Listings