5040 Bouldercrest Rd

Ellenwood, GA 30294
image0

3 bd, 2 ba | 1,868 sqft | Built in 1972

slider image
slider image
slider image
List Price
$98,000

Initial Investment

$27,845

Purchase Price

$98,000

Down Payment

25%

Rent

$995

Total Return

$86,266

Annualized Return

34.1%

Cap Rate

7.3%

Gross Yield

12.2%

Cash Flow

$1,237

Appreciation

13.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/01/2016

Lease End

08/31/2018

Lot Size

65,340

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,343

Expenses

-$3,415

Property Taxes

-$1,362

Loan Payments

-$5,328

Net Cash Flow

$1,237

See more in Financials

Similar Listings