318 Laurel Woods Dr
Warner Robins, GA 31088
List Price
$143,100
Initial Investment
$37,605Purchase Price
$138,000
Down Payment
25%
Rent
$1,025
Total Return
$44,803
Annualized Return
17.2%
Cap Rate
6.0%
Gross Yield
8.9%
Cash Flow
$166
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2021
Lease End
02/28/2023
Lot Size
14,375
HOA
None
Flood Risk
Not Required
- Attractive and cozy cottage
- Leased through February 2023
- Strong market rent upside
- Strong history of rent payments
- 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
- Get more insight into this market Learn more here
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,685Expenses
-$2,983Property Taxes
-$1,033Loan Payments
-$7,502Net Cash Flow
$166See more in Financials
Similar Listings