5616 Baffin Rd
Atlanta, GA 30349
List Price
$230,000
Initial Investment
$60,631Purchase Price
$222,500
Down Payment
25%
Rent
$1,850
Total Return
$156,237
Annualized Return
29.3%
Cap Rate
6.0%
Gross Yield
10.0%
Cash Flow
$341
Appreciation
11.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/21/2017
Lease End
04/30/2018
Lot Size
11,121
HOA
$4/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$21,090Expenses
-$5,465Property Taxes
-$3,188Loan Payments
-$12,096Net Cash Flow
$341See more in Financials
Similar Listings