940 S Lassetter Cir
Villa Rica, GA 30180
List Price
$118,917
Initial Investment
$29,534Purchase Price
$105,500
Down Payment
25%
Rent
$1,025
Total Return
$72,563
Annualized Return
29.2%
Cap Rate
6.8%
Gross Yield
11.7%
Cash Flow
$873
Appreciation
10.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/01/2016
Lease End
08/31/2018
Lot Size
23,522
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,685Expenses
-$3,376Property Taxes
-$1,700Loan Payments
-$5,736Net Cash Flow
$873See more in Financials
Similar Listings