407 Leslie Ct
McDonough, GA 30253
List Price
$125,000
Initial Investment
$34,801Purchase Price
$124,500
Down Payment
25%
Rent
$1,000
Total Return
$65,516
Annualized Return
23.7%
Cap Rate
5.8%
Gross Yield
9.6%
Cash Flow
-$73
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/20/2019
Lease End
03/31/2021
Lot Size
12,632
HOA
None
Flood Risk
Not Required
- An affiliate of Roofstock is the seller of this home, which has been professionally acquired, renovated, and leased (if stated) to meet our certification requirements
- Attractive 9.6% gross yield and 6% cap rate
- 3-bed 2-bath 1,202 sq ft single-family home in an established community
- The house is conveniently located: only 29 miles away from all the dining and entertaining options in downtown Atlanta
- This home features plush carpet, vinyl flooring, and handsome cabinetry in the kitchen
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$2,905Property Taxes
-$1,800Loan Payments
-$6,768Net Cash Flow
-$73See more in Financials
Similar Listings