3001 Shady Ln
Hephzibah, GA 30815
List Price
$72,000
Initial Investment
$23,720Purchase Price
$71,000
Down Payment
25%
Rent
$845
Total Return
$42,352
Annualized Return
24.8%
Cap Rate
8.6%
Gross Yield
14.3%
Cash Flow
$1,640
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/17/2019
Lease End
08/30/2020
Lot Size
11,761
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,633Expenses
-$2,733Property Taxes
-$1,400Loan Payments
-$3,860Net Cash Flow
$1,640See more in Financials
Similar Listings