377 Silverthorn Dr NW
Marietta, GA 30064
List Price
$415,000
Initial Investment
$109,000Purchase Price
$400,000
Down Payment
25%
Rent
$1,850
Total Return
$146,506
Annualized Return
16.6%
Cap Rate
3.0%
Gross Yield
5.5%
Cash Flow
-$10,674
Appreciation
8.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/15/2020
Lease End
08/14/2022
Lot Size
12,355
HOA
$23/mo
Flood Risk
Not Required
- Get more insight into this market here
- Beautiful single family home located in sought after West Cobb School District
- Family oriented neighborhood located very close to outstanding public schools, library, coffee shop, YMCA and local recreational parks
- Enclosed back patio flows from kitchen and family room. Master Bath with tiled shower
- 4 bedroom / 3 bath home with an attached two car garage
See more in Analysis
Annual Financial Highlights
Expected Rent
$21,090Expenses
-$6,018Property Taxes
-$4,000Loan Payments
-$21,746Net Cash Flow
-$10,674See more in Financials
Similar Listings