5118 Millard Ct
Stone Mountain, GA 30088
List Price
$135,000
Initial Investment
$36,344Purchase Price
$130,000
Down Payment
25%
Rent
$1,195
Total Return
$94,370
Annualized Return
29.7%
Cap Rate
6.4%
Gross Yield
11.0%
Cash Flow
$525
Appreciation
11.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/06/2016
Lease End
07/31/2020
Lot Size
21,780
HOA
None
Flood Risk
Not Required
- Tenant residing since July 2016 and leased through July 2020
- Two car garage and five bed and three and half bath
- Refer to inspection report 1 to view repair and replacement work for the home
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,623Expenses
-$3,731Property Taxes
-$2,300Loan Payments
-$7,067Net Cash Flow
$525See more in Financials
Similar Listings