10 Belle Grove Cir

Richmond Hill, GA 31324
image0

3 bd, 2 ba | 2,015 sqft | Built in 1998

slider image
slider image
slider image
List Price
$255,000

Initial Investment

$68,348

Purchase Price

$245,000

Down Payment

25%

Rent

$1,750

Total Return

$35,749

Annualized Return

8.1%

Cap Rate

4.2%

Gross Yield

8.6%

Cash Flow

-$3,737

Appreciation

4.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

09/15/2017

Lease End

06/30/2022

Lot Size

17,424

HOA

$1/mo

Flood Risk

High Risk - Zone AE

  • Leased to June 2022
  • Long term tenant
  • Seller recently made repairs on home, view inspection documents for more info

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$19,950

Expenses

-$7,468

Property Taxes

-$2,900

Loan Payments

-$13,319

Net Cash Flow

-$3,737

See more in Financials

Similar Listings