1435 3rd St
Macon, GA 31201
List Price
$84,500
Initial Investment
$23,468Purchase Price
$78,500
Down Payment
25%
Rent
$1,000
Total Return
$47,075
Annualized Return
27.7%
Cap Rate
9.2%
Gross Yield
15.3%
Cash Flow
$2,307
Appreciation
8.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/29/2020
Lease End
03/01/2021
Lot Size
5,663
HOA
None
Flood Risk
Not Required
- Tenant moved in 2/29 at $1,000 rent
- Close to downtown Macon, hospitals and shopping
- Newly rehabbed with paint, flooring, A/C, and water heater
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$3,525Property Taxes
-$1,300Loan Payments
-$4,268Net Cash Flow
$2,307See more in Financials
Similar Listings