221 Hillandale Park Way

Lithonia, GA 30058
image0

3 bd, 2.5 ba | 1,355 sqft | Built in 2000

slider image
slider image
slider image
List Price
$145,000

Initial Investment

$38,695

Purchase Price

$142,000

Down Payment

25%

Rent

$1,000

Total Return

$55,049

Annualized Return

18.1%

Cap Rate

4.1%

Gross Yield

8.5%

Cash Flow

-$2,438

Appreciation

8.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/03/2021

Lease End

01/03/2022

Lot Size

1,409

HOA

$100/mo

Flood Risk

Not Required

  • 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

$11,400

Expenses

-$4,218

Property Taxes

-$1,900

Loan Payments

-$7,720

Net Cash Flow

-$2,438

See more in Financials

Similar Listings