3876 Devon Wood Ave
Douglasville, GA 30135
List Price
$85,000
Initial Investment
$22,618Purchase Price
$83,000
Down Payment
25%
Rent
$884
Total Return
$65,591
Annualized Return
33.7%
Cap Rate
8.1%
Gross Yield
12.8%
Cash Flow
$1,603
Appreciation
11.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/28/2015
Lease End
08/31/2018
Lot Size
19,166
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,078Expenses
-$2,967Property Taxes
-$996Loan Payments
-$4,512Net Cash Flow
$1,603See more in Financials
Similar Listings