6092 Leverett Dr
Lithonia, GA 30038
List Price
$79,900
Initial Investment
$35,075Purchase Price
$70,000
Down Payment
25%
Rent
$890
Total Return
$30,430
Annualized Return
14.3%
Cap Rate
8.6%
Gross Yield
15.3%
Cash Flow
$1,620
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/13/2013
Lease End
03/31/2018
Lot Size
13,068
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,146Expenses
-$3,295Property Taxes
-$1,426Loan Payments
-$3,806Net Cash Flow
$1,620See more in Financials
Similar Listings