3354 Lynley Mill Ln
Dacula, GA 30019
List Price
$181,000
Initial Investment
$47,843Purchase Price
$175,570
Down Payment
25%
Rent
$1,275
Total Return
$93,548
Annualized Return
23.6%
Cap Rate
5.0%
Gross Yield
8.7%
Cash Flow
-$1,278
Appreciation
9.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/17/2017
Lease End
06/30/2018
Lot Size
11,326
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,535Expenses
-$3,525Property Taxes
-$2,743Loan Payments
-$9,545Net Cash Flow
-$1,278See more in Financials
Similar Listings