277 Hurt Rd SW

Smyrna, GA 30082
image0

3 bd, 1 ba | 1,248 sqft | Built in 1958

slider image
slider image
slider image
List Price
$137,000

Initial Investment

$32,155

Purchase Price

$118,000

Down Payment

25%

Rent

$1,014

Total Return

$60,201

Annualized Return

24.1%

Cap Rate

6.4%

Gross Yield

10.3%

Cash Flow

$605

Appreciation

8.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

06/01/2017

Lease End

05/31/2018

Lot Size

10,000

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,560

Expenses

-$3,067

Property Taxes

-$1,472

Loan Payments

-$6,415

Net Cash Flow

$605

See more in Financials

Similar Listings