1807 Heathers Way
Augusta, GA 30906
List Price
$243,100
Initial Investment
$63,001Purchase Price
$228,150
Down Payment
25%
Rent
$1,360
Total Return
$114,558
Annualized Return
21.6%
Cap Rate
4.0%
Gross Yield
7.2%
Cash Flow
-$3,998
Appreciation
10.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/01/2020
Lease End
07/31/2021
Lot Size
14,375
HOA
None
Flood Risk
Not Required
- Roofstock owned property
- Attractive 4 bedroom / 2.5 baths with attached 2-car garage
- Low estimated turn cost
- Fenced backyard
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,504Expenses
-$3,399Property Taxes
-$3,700Loan Payments
-$12,403Net Cash Flow
-$3,998See more in Financials
Similar Listings