401 Lee Dr

Thomson, GA 30824
image0

3 bd, 2 ba | 1,521 sqft | Built in 1977

slider image
slider image
slider image
List Price
$120,000

Initial Investment

$32,019

Purchase Price

$117,500

Down Payment

25%

Rent

$1,295

Total Return

$58,444

Annualized Return

26.1%

Cap Rate

8.7%

Gross Yield

13.2%

Cash Flow

$3,132

Appreciation

6.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

06/27/2019

Lease End

06/26/2020

Lot Size

17,860

HOA

None

Flood Risk

Not Required

  • No immediate repairs

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,763

Expenses

-$4,143

Property Taxes

-$1,100

Loan Payments

-$6,388

Net Cash Flow

$3,132

See more in Financials

Similar Listings