7712 Autry Cir Apt 305
Douglasville, GA 30134
List Price
$72,000
Initial Investment
$17,440Purchase Price
$64,000
Down Payment
25%
Rent
$1,000
Total Return
$58,205
Annualized Return
39.9%
Cap Rate
11.0%
Gross Yield
18.8%
Cash Flow
$2,848
Appreciation
11.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/15/2015
Lease End
09/30/2017
Property Type
Condo
Lot Size
1,550
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$4,158Property Taxes
-$914Loan Payments
-$3,479Net Cash Flow
$2,848See more in Financials
Similar Listings