131 Orchard Pass

Warner Robins, GA 31088
image0

3 bd, 2 ba | 1,161 sqft | Built in 2000

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

Initial Investment

$23,435

Purchase Price

$86,000

Down Payment

25%

Rent

$825

Total Return

$33,996

Annualized Return

21.1%

Cap Rate

7.5%

Gross Yield

11.5%

Cash Flow

$1,248

Appreciation

5.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

02/01/2020

Lease End

02/01/2022

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

$9,405

Expenses

-$2,682

Property Taxes

-$800

Loan Payments

-$4,675

Net Cash Flow

$1,248

See more in Financials

Similar Listings