4626 Garden Hills Dr

Stone Mountain, GA 30083
image0

4 bd, 2.5 ba | 1,248 sqft | Built in 1983

slider image
slider image
slider image
List Price
$133,000

Initial Investment

$36,788

Purchase Price

$135,000

Down Payment

25%

Rent

$995

Total Return

$59,918

Annualized Return

20.5%

Cap Rate

4.8%

Gross Yield

8.8%

Cash Flow

-$1,453

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/02/2018

Lease End

07/31/2021

Lot Size

8,712

HOA

None

Flood Risk

Not Required

  • Seller recently made repairs on home, view inspection documents for more info
  • Tenant residing since July 2018 and is leased through July 2020
  • Additional photos and inspection report available in the Analysis Tab

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,343

Expenses

-$2,857

Property Taxes

-$2,600

Loan Payments

-$7,339

Net Cash Flow

-$1,453

See more in Financials

Similar Listings