84 Emily Dr

Dallas, GA 30157
image0

3 bd, 2 ba | 1,104 sqft | Built in 1992

slider image
slider image
slider image
3D Tour3D ModelCurb View
List Price
$105,000

Initial Investment

$31,859

Purchase Price

$101,500

Down Payment

25%

Rent

$775

Total Return

$65,327

Annualized Return

24.9%

Cap Rate

5.6%

Gross Yield

9.2%

Cash Flow

-$306

Appreciation

11.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/31/2014

Lease End

01/31/2018

Lot Size

20,038

HOA

None

Flood Risk

Not Required


MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$8,835

Expenses

-$2,274

Property Taxes

-$1,349

Loan Payments

-$5,518

Net Cash Flow

-$306

See more in Financials

Similar Listings