30 Charleston Way
Dallas, GA 30157
List Price
$140,000
Initial Investment
$36,079Purchase Price
$132,399
Down Payment
25%
Rent
$979
Total Return
$91,044
Annualized Return
28.5%
Cap Rate
5.6%
Gross Yield
8.9%
Cash Flow
-$333
Appreciation
11.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
10/04/2014
Lease End
M/M
Lot Size
20,038
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,155Expenses
-$2,851Property Taxes
-$1,439Loan Payments
-$7,198Net Cash Flow
-$333See more in Financials
Similar Listings