346 Orchard Way
Warner Robins, GA 31088
List Price
$85,000
Initial Investment
$83,631Purchase Price
$80,000
Down Payment
100%
Rent
$850
Total Return
$49,505
Annualized Return
10.9%
Cap Rate
8.1%
Gross Yield
12.8%
Cash Flow
$5,903
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/24/2019
Lease End
08/24/2020
Lot Size
4,792
HOA
None
Flood Risk
Not Required
- Potential upside on rent, under market rent and seller has not increased in 2-3 years
- New 12 month lease in place with guaranteed rent due to Section 8
- Home is only 10 years old
- Robins Air Force base is the largest employer in the area and currently adding thousands of high paying jobs every year
- 346 Orchard (sister property) also being sold separately through Roofstock
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,887Property Taxes
-$900Loan Payments
$0Net Cash Flow
$5,903See more in Financials
Similar Listings