173 Harwell Rd NW-Atlanta-30331, Fulton

173 Harwell Rd NW

Atlanta, GA 30331

4 bd, 2.5 ba | 1,432 sqft | Built in 2003

3D Tour 3D Model Curb View

List Price

$120,000

Initial Investment

$32,910

Purchase Price

$120,000

Down Payment

25%

Rent

$1,200

Total Return

$66,745

Annualized Return

26.2%

Cap Rate

7.2%

Gross Yield

12%

Cash Flow

$1,433

Appreciation

8.5%

refresh

Reset to Default

Edit Assumptions

Features

Occupancy

Vacant

Lot Size

23,958

HOA

None

Flood Risk

Not Required

MARKETS

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Annual Financial Highlights

Expected Rent

$13,680

Expenses

-$3,723

Property Taxes

-$2,000

Loan Payments

-$6,524

Net Cash Flow

$1,433

See more in Financials

Similar Listings

Business

Explore Properties
Sell Properties
Manage with Stessa
Screen with RentPrep

Institutions

Investor Services
Investment Solutions
Technology

Company

About Us
News & Press
Careers

Contact Us

General Inquiries
(800) 466-4116
support@roofstock.com

Questions?

Privacy Policy
Terms & Conditions
Broker Licenses
©2024 Roofstock, Inc.

#1 ranking based on website traffic from Alexa.com as of 1/30/20. Over $5 billion in transactions since 1/26/16 as of 3/31/22.

Roofstock strives to provide a wide array of services to investors, including services from partners that provide financial services, real estate brokerage and property management services. These partners do not represent all of the available options and Roofstock does not guarantee their services. Some of these partners may compensate Roofstock for customer referrals.