5804 Macedin Dr

Douglasville, GA 30135
image0

3 bd, 2 ba | 1,336 sqft | Built in 1980

slider image
slider image
slider image
Curb View
List Price
$118,000

Initial Investment

$36,210

Purchase Price

$116,650

Down Payment

25%

Rent

$1,025

Total Return

$80,399

Annualized Return

27.2%

Cap Rate

6.7%

Gross Yield

10.5%

Cash Flow

$866

Appreciation

11.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/31/2018

Lease End

08/30/2019

Lot Size

20,042

HOA

None

Flood Risk

Not Required

  • 4-star neighborhood
  • Historical 1-yr appreciation of 7.4%
  • Tree-lined street
  • Opportunity for rent increase in August

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,685

Expenses

-$3,077

Property Taxes

-$1,400

Loan Payments

-$6,342

Net Cash Flow

$866

See more in Financials

Similar Listings