128 Glynn Addy Drive

Stockbridge, GA 30281
image0

2 bd, 1 ba | 1,020 sqft | Built in 1997

slider image
slider image
slider image
List Price
$148,000

Initial Investment

$39,513

Purchase Price

$145,000

Down Payment

25%

Rent

$1,045

Total Return

$74,820

Annualized Return

23.1%

Cap Rate

5.1%

Gross Yield

8.6%

Cash Flow

-$1,109

Appreciation

9.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

06/10/2019

Lease End

06/10/2022

Lot Size

4,920

HOA

None

Flood Risk

Not Required

  • Leased through 06/30/2022
  • Below market rent
  • Get more insight into this market here

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,913

Expenses

-$3,039

Property Taxes

-$2,100

Loan Payments

-$7,883

Net Cash Flow

-$1,109

See more in Financials

Similar Listings