125 Orchard Pass

Warner Robins, GA 31088
image0

3 bd, 2 ba | 1,165 sqft | Built in 2000

slider image
slider image
slider image
List Price
$85,000

Initial Investment

$26,373

Purchase Price

$85,000

Down Payment

25%

Rent

$700

Total Return

$26,891

Annualized Return

15.7%

Cap Rate

6.7%

Gross Yield

9.9%

Cash Flow

$574

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/01/2020

Lease End

03/01/2021

Lot Size

4,791

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$7,980

Expenses

-$1,985

Property Taxes

-$800

Loan Payments

-$4,621

Net Cash Flow

$574

See more in Financials

Similar Listings