160 Deer Forest Rd
Fayetteville, GA 30214
List Price
$226,900
Initial Investment
$63,042Purchase Price
$221,500
Down Payment
25%
Rent
$1,675
Total Return
$94,197
Annualized Return
20.2%
Cap Rate
5.8%
Gross Yield
9.1%
Cash Flow
$94
Appreciation
7.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2018
Lease End
02/28/2020
Lot Size
43,560
HOA
None
Flood Risk
Not Required
- 4.5-star neighborhood
- Great school district with school scores 6+
- Kitchen includes upgraded granite counter tops with open floor plan
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,095Expenses
-$4,559Property Taxes
-$2,400Loan Payments
-$12,042Net Cash Flow
$94See more in Financials
Similar Listings