2091 Wellborn Rd
Lithonia, GA 30058
List Price
$99,000
Initial Investment
$22,073Purchase Price
$81,000
Down Payment
25%
Rent
$893
Total Return
$44,509
Annualized Return
26.3%
Cap Rate
7.4%
Gross Yield
13.2%
Cash Flow
$1,118
Appreciation
8.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/01/2017
Lease End
04/30/2019
Lot Size
17,424
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,180Expenses
-$3,159Property Taxes
-$1,499Loan Payments
-$4,404Net Cash Flow
$1,118See more in Financials
Similar Listings