912 Pearl St
Madison, GA 30650
List Price
$100,000
Initial Investment
$26,841Purchase Price
$98,500
Down Payment
25%
Rent
$850
Total Return
$49,195
Annualized Return
23.5%
Cap Rate
6.2%
Gross Yield
10.4%
Cash Flow
$256
Appreciation
8.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/15/2018
Lease End
03/31/2020
Lot Size
8,276
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,690Expenses
-$2,679Property Taxes
-$1,400Loan Payments
-$5,355Net Cash Flow
$256See more in Financials
Similar Listings