9117 Cecelia St SW
Covington, GA 30014
List Price
$70,000
Initial Investment
$24,027Purchase Price
$66,000
Down Payment
25%
Rent
$875
Total Return
$49,114
Annualized Return
27.7%
Cap Rate
9.6%
Gross Yield
15.9%
Cash Flow
$2,148
Appreciation
10.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
21,344
HOA
None
Flood Risk
Not Required
- Seller offering $5K repair credit with full price offer
- Impressive Cap Rate
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,975Expenses
-$3,239Property Taxes
-$1,000Loan Payments
-$3,588Net Cash Flow
$2,148See more in Financials
Similar Listings