605 Emporia Loop
McDonough, GA 30253
List Price
$240,000
Initial Investment
$65,400Purchase Price
$240,000
Down Payment
25%
Rent
$1,775
Total Return
$122,171
Annualized Return
23.1%
Cap Rate
5.1%
Gross Yield
8.9%
Cash Flow
-$1,236
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/04/2018
Lease End
09/04/2019
Lot Size
5,924
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$20,235Expenses
-$4,623Property Taxes
-$3,800Loan Payments
-$13,048Net Cash Flow
-$1,236See more in Financials
Similar Listings