3537 Oregon Trl
Decatur, GA 30032
List Price
$103,500
Initial Investment
$26,433Purchase Price
$97,000
Down Payment
25%
Rent
$839
Total Return
$71,251
Annualized Return
30.2%
Cap Rate
6.1%
Gross Yield
10.4%
Cash Flow
$151
Appreciation
11.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
10/01/2014
Lease End
M/M
Lot Size
13,068
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,565Expenses
-$2,623Property Taxes
-$1,517Loan Payments
-$5,273Net Cash Flow
$151See more in Financials
Similar Listings