428 Shadowbrooke Cir
Loganville, GA 30052
List Price
$179,500
Initial Investment
$43,626Purchase Price
$152,000
Down Payment
25%
Rent
$1,200
Total Return
$90,127
Annualized Return
24.9%
Cap Rate
5.5%
Gross Yield
9.5%
Cash Flow
-$514
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/30/2014
Lease End
05/31/2020
Lot Size
7,405
HOA
None
Flood Risk
Not Required
- 4.5-star neighborhood near highly-rated schools
- Same tenant for 5 years with good payment history
- 3-bed, 2-bath single-family home built in 2003
- Close to parks, shopping, and dining
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,430Property Taxes
-$2,500Loan Payments
-$8,264Net Cash Flow
-$514See more in Financials
Similar Listings