2954 Celeste Dr
Hephzibah, GA 30815
List Price
$80,000
Initial Investment
$21,539Purchase Price
$76,000
Down Payment
25%
Rent
$895
Total Return
$49,511
Annualized Return
29.7%
Cap Rate
8.6%
Gross Yield
14.1%
Cash Flow
$1,817
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/30/2019
Lease End
07/31/2020
Lot Size
12,632
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,203Expenses
-$2,854Property Taxes
-$1,400Loan Payments
-$4,132Net Cash Flow
$1,817See more in Financials
Similar Listings