502 Chadwyck Cir

Bonaire, GA 31005
image0

3 bd, 2 ba | 1,231 sqft | Built in 2001

slider image
slider image
slider image
List Price
$132,000

Initial Investment

$36,515

Purchase Price

$134,000

Down Payment

25%

Rent

$900

Total Return

$30,162

Annualized Return

12.4%

Cap Rate

5.1%

Gross Yield

8.1%

Cash Flow

-$988

Appreciation

4.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Month To Month

Lease Start

02/01/2016

Lease End

M/M

Lot Size

9,583

HOA

None

Flood Risk

Not Required

  • Month to month lease
  • Below market rent
  • No HOA

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$10,260

Expenses

-$2,663

Property Taxes

-$1,300

Loan Payments

-$7,285

Net Cash Flow

-$988

See more in Financials

Similar Listings