5147 Round Table Dr
Ellenwood, GA 30294
List Price
$187,500
Initial Investment
$51,055Purchase Price
$185,000
Down Payment
25%
Rent
$1,525
Total Return
$142,656
Annualized Return
29.7%
Cap Rate
4.9%
Gross Yield
9.9%
Cash Flow
-$1,752
Appreciation
13.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/29/2020
Lease End
05/30/2021
Lot Size
52,272
HOA
None
Flood Risk
High Risk - Zone AE
- Leased through 05/30/2021
- Below market rent
- 4-star neighborhood ratings
- Minimal estimated repair costs
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,385Expenses
-$5,579Property Taxes
-$3,500Loan Payments
-$10,058Net Cash Flow
-$1,752See more in Financials
Similar Listings