1098 To Lani Farm Rd
Stone Mountain, GA 30083
List Price
$100,000
Initial Investment
$25,615Purchase Price
$94,000
Down Payment
25%
Rent
$915
Total Return
$51,299
Annualized Return
25.6%
Cap Rate
6.8%
Gross Yield
11.7%
Cash Flow
$792
Appreciation
8.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/06/2014
Lease End
12/31/2017
Lot Size
8,712
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,431Expenses
-$3,026Property Taxes
-$1,502Loan Payments
-$5,110Net Cash Flow
$792See more in Financials
Similar Listings