9108 Spillers Dr SW
Covington, GA 30014
List Price
$105,000
Initial Investment
$27,293Purchase Price
$99,000
Down Payment
25%
Rent
$900
Total Return
$66,771
Annualized Return
28.5%
Cap Rate
6.2%
Gross Yield
10.9%
Cash Flow
$275
Appreciation
10.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/25/2017
Lease End
10/31/2018
Lot Size
13,939
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,260Expenses
-$2,769Property Taxes
-$1,834Loan Payments
-$5,382Net Cash Flow
$275See more in Financials
Similar Listings