2045 Storey Mill Estate Dr

Hephzibah, GA 30815
image0

4 bd, 2 ba | 1,771 sqft | Built in 1999

slider image
slider image
slider image
Curb View
List Price
$172,500

Initial Investment

$43,055

Purchase Price

$158,000

Down Payment

25%

Rent

$1,345

Total Return

$90,040

Annualized Return

26.1%

Cap Rate

6.5%

Gross Yield

10.2%

Cash Flow

$1,025

Appreciation

9.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/17/2020

Lease End

01/17/2021

Lot Size

16,117

HOA

None

Flood Risk

Not Required

  • This is a Roofstock Reserve property, our premier collection of homes owned by Roofstock. Learn more here
  • Free 1-year home warranty through American Home Shield

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,333

Expenses

-$3,818

Property Taxes

-$1,900

Loan Payments

-$8,590

Net Cash Flow

$1,025

See more in Financials

Similar Listings