5634 Orchard Place Xing SW
Lilburn, GA 30047
List Price
$254,900
Initial Investment
$69,460Purchase Price
$254,900
Down Payment
25%
Rent
$1,915
Total Return
$130,694
Annualized Return
23.0%
Cap Rate
5.0%
Gross Yield
9.0%
Cash Flow
-$1,886
Appreciation
9.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/02/2018
Lease End
11/09/2020
Lot Size
21,344
HOA
$66/mo
Flood Risk
Not Required
- Pet fee included in monthly rent of $70.00
- Elegant property features a formal dining room, fireplace in family room, and a large kitchen with a breakfast area and a pantry
- This home offers an impressive master suite with walk-in closet, and double sink vanity, garden tub and a separate shower in the private bath
- Includes a lovely brick front and a two car garage
- There are retail stores, schools, restaurants, markets, cafes, and freeways close by
See more in Analysis
Annual Financial Highlights
Expected Rent
$21,831Expenses
-$6,059Property Taxes
-$3,800Loan Payments
-$13,858Net Cash Flow
-$1,886See more in Financials
Similar Listings