987 Watermark Dr
Evans, GA 30809
List Price
$238,000
Initial Investment
$61,551Purchase Price
$225,000
Down Payment
25%
Rent
$1,500
Total Return
$69,595
Annualized Return
16.1%
Cap Rate
5.2%
Gross Yield
8%
Cash Flow
-$863
Appreciation
5.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/12/2020
Lease End
09/15/2021
Lot Size
7,405
HOA
None
Flood Risk
Not Required
- Evans, GA is rated the best place to live in America by Money.com
- Top rated 5-star neighborhood with great school scores
- Less than $250 in capital expenditure costs, see inspection report in diligence vault
- Free 1-year home warranty through American Home Shield
- Upfront savings of $100 when selecting Park Avenue Property Management as Property Manager
- Recently built in 2011
- Backs up to large open space
- 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
$17,100Expenses
-$3,330Property Taxes
-$2,400Loan Payments
-$12,232Net Cash Flow
-$863See more in Financials
Similar Listings