1035 Buckhurst Dr
Atlanta, GA 30349
List Price
$100,000
Initial Investment
$33,190Purchase Price
$100,000
Down Payment
25%
Rent
$950
Total Return
$70,064
Annualized Return
26.7%
Cap Rate
7.2%
Gross Yield
11.4%
Cash Flow
$1,244
Appreciation
11.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/26/2018
Lease End
03/31/2020
Lot Size
12,367
HOA
None
Flood Risk
Not Required
- Appraised for $120K in August 2018
- Bonus room can be used as an additional bedroom, but not included in square footage
- Brand new sump pump and dehumidifier was installed in April
- The warranty is a 3 year craftsmanship warranty on that sump pump system, transferable to the new owner
- Currently professionally managed by Excalibur Homes
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$2,749Property Taxes
-$1,400Loan Payments
-$5,437Net Cash Flow
$1,244See more in Financials
Similar Listings