5387 Forest Pl
Stone Mountain, GA 30088
List Price
$125,000
Initial Investment
$36,334Purchase Price
$119,400
Down Payment
25%
Rent
$1,222
Total Return
$88,056
Annualized Return
29.1%
Cap Rate
7.1%
Gross Yield
12.3%
Cash Flow
$1,298
Appreciation
11.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/01/2019
Lease End
10/31/2020
Lot Size
11,325
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,931Expenses
-$3,841Property Taxes
-$2,300Loan Payments
-$6,491Net Cash Flow
$1,298See more in Financials
Similar Listings