1399 N Druid Hills Rd NE

Brookhaven, GA 30319
image0

5 bd, 5 ba | 3,600 sqft | Built in 1948

slider image
slider image
slider image
Curb View
List Price
$674,000

Initial Investment

$177,670

Purchase Price

$652,000

Down Payment

25%

Rent

$5,020

Total Return

$230,606

Annualized Return

18.2%

Cap Rate

5.8%

Gross Yield

9.2%

Cash Flow

-$120

Appreciation

6.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/01/2021

Lease End

12/31/2021

Lot Size

8,712

HOA

None

Flood Risk

Not Required

  • Duplex
  • Rental income is below the market value with current leases.
  • 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

$57,228

Expenses

-$12,502

Property Taxes

-$9,400

Loan Payments

-$35,446

Net Cash Flow

-$120

See more in Financials

Similar Listings