6232 Johnson Rd

Riverdale, GA 30274
image0

3 bd, 1 ba | 1,212 sqft | Built in 1957

slider image
slider image
slider image
List Price
$65,000

Initial Investment

$17,713

Purchase Price

$65,000

Down Payment

25%

Rent

$800

Total Return

$53,391

Annualized Return

35.7%

Cap Rate

9.2%

Gross Yield

14.8%

Cash Flow

$1,889

Appreciation

10.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/21/2017

Lease End

03/31/2018

Lot Size

39,204

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$9,120

Expenses

-$2,730

Property Taxes

-$968

Loan Payments

-$3,534

Net Cash Flow

$1,889

See more in Financials

Similar Listings