1105 Corkscrew Way
Villa Rica, GA 30180
List Price
$196,500
Initial Investment
$52,541Purchase Price
$192,500
Down Payment
25%
Rent
$1,516
Total Return
$121,413
Annualized Return
26.8%
Cap Rate
5.4%
Gross Yield
9.5%
Cash Flow
-$731
Appreciation
10.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/19/2015
Lease End
04/30/2019
Lot Size
15,681
HOA
$1/mo
Flood Risk
High Risk - Zone AREA NOT
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,282Expenses
-$4,088Property Taxes
-$3,460Loan Payments
-$10,465Net Cash Flow
-$731See more in Financials
Similar Listings