103 Beallwood Dr

Harlem, GA 30814
image0

4 bd, 3 ba | 2,539 sqft | Built in 2015

slider image
slider image
slider image
List Price
$339,900

Initial Investment

$92,623

Purchase Price

$339,900

Down Payment

25%

Rent

$2,180

Total Return

$156,544

Annualized Return

21.3%

Cap Rate

4.8%

Gross Yield

7.7%

Cash Flow

-$2,833

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

0

HOA

$0/mo

Flood Risk

Not Required

Welcome home to 103 Beallwood Drive! This beautifully maintained home beckons you to come and stay awhile. The foyer welcomes you as you enter and opens to the formal dining room. The bright, spacious kitchen features custom cabinetry an abundance of granite countertop space, and stainless steel appliances. The kitchen overlooks the large two-story family room. The owner suite is tucked away privately downstairs, completed with an en-suite bathroom with a double vanity with custom cabinetry, a soaking garden tub and a separate stand-up shower. Upstairs, there are a 3 additional spacious bedrooms and a hall bathroom. The back patio overlooks a large back yard, perfect for grilling and hanging out. Cornerstone Creek is conveniently located to I-20, the new Amazon Distribution Center, and a 15 minute drive to Fort Gordon. This home is located in a USDA-eligible area.

See more in Analysis
Ryan Widener
Auben Realty (GA)
GA Agent License #272313

Annual Financial Highlights

Expected Rent

$24,852

Expenses

-$5,006

Property Taxes

-$4,200

Loan Payments

-$18,479

Net Cash Flow

-$2,833

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:TEAM E | H
RE/MAX REINVENTED
Certified Agent Brokerage:Ryan Widener
Auben Realty (GA)
GA Brokerage License H-62788
SourceGreater Augusta AOR
MLS #527891
Last Updated: 04/17/2024 21:04
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.