4206 Kerley Walk
Powder Springs, GA 30127
List Price
$215,000
Initial Investment
$57,525Purchase Price
$210,000
Down Payment
25%
Rent
$1,550
Total Return
$110,001
Annualized Return
23.7%
Cap Rate
5.5%
Gross Yield
8.9%
Cash Flow
-$505
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2015
Lease End
12/31/2018
Lot Size
20,473
HOA
$2/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,670Expenses
-$4,258Property Taxes
-$2,500Loan Payments
-$11,417Net Cash Flow
-$505See more in Financials
Similar Listings