3453 Pine Hill Rd
Hephzibah, GA 30815
List Price
$77,000
Initial Investment
$23,274Purchase Price
$70,000
Down Payment
25%
Rent
$895
Total Return
$41,496
Annualized Return
24.7%
Cap Rate
8.5%
Gross Yield
15.3%
Cash Flow
$1,547
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/06/2019
Lease End
04/30/2020
Lot Size
9,147
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,203Expenses
-$3,350Property Taxes
-$1,500Loan Payments
-$3,806Net Cash Flow
$1,547See more in Financials
Similar Listings