3004 Cardinal Dr
Lithia Springs, GA 30122
List Price
$124,000
Initial Investment
$32,836Purchase Price
$120,500
Down Payment
25%
Rent
$950
Total Return
$75,687
Annualized Return
27.1%
Cap Rate
5.8%
Gross Yield
9.5%
Cash Flow
-$46
Appreciation
10.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/03/2017
Lease End
03/31/2018
Lot Size
43,560
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$2,834Property Taxes
-$1,491Loan Payments
-$6,551Net Cash Flow
-$46See more in Financials
Similar Listings