4541 Country Glen Cir
Grovetown, GA 30813
List Price
$204,900
Initial Investment
$55,762Purchase Price
$203,775
Down Payment
25%
Rent
$1,475
Total Return
$69,391
Annualized Return
17.7%
Cap Rate
5.9%
Gross Yield
8.7%
Cash Flow
$172
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
01/01/2021
Lease End
12/31/2021
Lot Size
12,580
HOA
None
Flood Risk
Not Required
- Free 1-year home warranty through American Home Shield
- Upfront savings of $100 when selecting Park Avenue Property Management as Property Manager
- Very minimal capital expenditure costs, see inspection report in diligence vault
- Pet rent of $30 included in monthly rent
- Leased through 12/31/2021
- This is a Roofstock Reserve property, our premier collection of homes owned by Roofstock. Learn more here
See more in Analysis
Annual Financial Highlights
Expected Rent
$16,815Expenses
-$3,565Property Taxes
-$2,000Loan Payments
-$11,078Net Cash Flow
$172See more in Financials
Similar Listings