592 Pendergrass Dr
Statham, GA 30666
List Price
$117,800
Initial Investment
$31,538Purchase Price
$115,000
Down Payment
25%
Rent
$971
Total Return
$92,855
Annualized Return
31.8%
Cap Rate
6.0%
Gross Yield
10.1%
Cash Flow
$47
Appreciation
12.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/05/2017
Lease End
03/12/2018
Lot Size
25,349
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,069Expenses
-$2,864Property Taxes
-$1,907Loan Payments
-$6,252Net Cash Flow
$47See more in Financials
Similar Listings