4811 Remington Dr
Flowery Branch, GA 30542
List Price
$253,150
Initial Investment
$67,205Purchase Price
$246,625
Down Payment
25%
Rent
$1,675
Total Return
$115,408
Annualized Return
22.0%
Cap Rate
5.4%
Gross Yield
8.2%
Cash Flow
-$752
Appreciation
8.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
02/08/2020
Lease End
M/M
Lot Size
37,462
HOA
None
Flood Risk
Not Required
- Gorgeous home with attached 2-car garage
- Strong market rent upside
- 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
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,095Expenses
-$4,639Property Taxes
-$1,800Loan Payments
-$13,408Net Cash Flow
-$752See more in Financials
Similar Listings