1127 Cousins Rd
Woodstock, GA 30188
List Price
$161,000
Initial Investment
$42,556Purchase Price
$156,170
Down Payment
25%
Rent
$1,160
Total Return
$78,272
Annualized Return
23.2%
Cap Rate
5.6%
Gross Yield
8.9%
Cash Flow
-$231
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/22/2016
Lease End
07/21/2017
Property Type
Apartment
Lot Size
43,560
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,224Expenses
-$3,203Property Taxes
-$1,761Loan Payments
-$8,490Net Cash Flow
-$231See more in Financials
Similar Listings