1399 Cutters Mill Dr

Lithonia, GA 30058
image0

3 bd, 2.5 ba | 1,718 sqft | Built in 2001

slider image
slider image
slider image
List Price
$125,000

Initial Investment

$35,382

Purchase Price

$129,070

Down Payment

25%

Rent

$998

Total Return

$57,062

Annualized Return

20.8%

Cap Rate

5.3%

Gross Yield

9.3%

Cash Flow

-$791

Appreciation

8.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

02/03/2015

Lease End

01/31/2018

Lot Size

8,712

HOA

$1/mo

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,377

Expenses

-$3,042

Property Taxes

-$2,109

Loan Payments

-$7,017

Net Cash Flow

-$791

See more in Financials

Similar Listings