3969 Day Trl N
Ellenwood, GA 30294
List Price
$125,000
Initial Investment
$32,700Purchase Price
$120,000
Down Payment
25%
Rent
$1,279
Total Return
$107,218
Annualized Return
35.4%
Cap Rate
7.3%
Gross Yield
12.8%
Cash Flow
$1,551
Appreciation
13.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
17,424
HOA
None
Flood Risk
Not Required
- Nice curb appeal
- No HOA
- Needs cosmetic updates
- Well maintained throughout
- Listed on the MLS on 6.13.19
See more in Analysis
Matt Thomas
Roofstock LLC
Annual Financial Highlights
Expected Rent
$14,581Expenses
-$4,206Property Taxes
-$2,300Loan Payments
-$6,524Net Cash Flow
$1,551See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Mark Spain
Agent License 178501
Mark Spain Real Estate
Agent License 178501
Mark Spain Real Estate
Certified Agent Brokerage:Matt Thomas
Roofstock LLC
Roofstock LLC
SourceGeorgia MLS
MLS #8602634
MLS #8602634