8137 Nelson Dr SW

Covington, GA 30014
image0

2 bd, 1 ba | 924 sqft | Built in 1964

slider image
slider image
slider image
List Price
$55,000

Initial Investment

$58,460

Purchase Price

$55,000

Down Payment

100%

Rent

$625

Total Return

$51,517

Annualized Return

14.9%

Cap Rate

8.0%

Gross Yield

13.6%

Cash Flow

$3,962

Appreciation

10.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

02/01/2019

Lease End

02/29/2020

Lot Size

15,682

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

$7,125

Expenses

-$2,263

Property Taxes

-$900

Loan Payments

$0

Net Cash Flow

$3,962

See more in Financials

Similar Listings