221 Stagecoach Pass
Temple, GA 30179
List Price
$139,000
Initial Investment
$36,243Purchase Price
$133,000
Down Payment
25%
Rent
$1,100
Total Return
$122,988
Annualized Return
34.6%
Cap Rate
5.9%
Gross Yield
9.9%
Cash Flow
-$16
Appreciation
14.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
01/31/2017
Lease End
02/28/2019
Lot Size
15,246
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,540Expenses
-$3,225Property Taxes
-$2,100Loan Payments
-$7,231Net Cash Flow
-$16See more in Financials
Similar Listings