1185 Johnson Cir
Lawrenceville, GA 30046
List Price
$184,000
Initial Investment
$46,268Purchase Price
$168,670
Down Payment
25%
Rent
$1,190
Total Return
$85,351
Annualized Return
22.1%
Cap Rate
4.4%
Gross Yield
8.5%
Cash Flow
-$2,328
Appreciation
9.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/17/2016
Lease End
11/16/2017
Lot Size
40,075
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,566Expenses
-$3,980Property Taxes
-$2,744Loan Payments
-$9,170Net Cash Flow
-$2,328See more in Financials
Similar Listings