1304 Muirfield Dr

Stone Mountain, GA 30088
image0

3 bd, 2 ba | 1,428 sqft | Built in 1977

slider image
slider image
slider image
Curb View
List Price
$200,000

Initial Investment

$54,500

Purchase Price

$200,000

Down Payment

25%

Rent

$1,095

Total Return

$111,048

Annualized Return

22.4%

Cap Rate

2.7%

Gross Yield

6.6%

Cash Flow

-$5,924

Appreciation

11.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

08/01/2021

Lease End

07/31/2022

Lot Size

8,712

HOA

$50/mo

Flood Risk

Not Required

  • Leased through 07/31/2022
  • Below market rent
  • Get more insight into this market here

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$12,483

Expenses

-$3,834

Property Taxes

-$3,700

Loan Payments

-$10,873

Net Cash Flow

-$5,924

See more in Financials

Similar Listings