5621 Tappan St
Columbus, GA 31907
List Price
$69,500
Initial Investment
$20,027Purchase Price
$69,500
Down Payment
25%
Rent
$925
Total Return
$25,406
Annualized Return
20.0%
Cap Rate
8.7%
Gross Yield
16.0%
Cash Flow
$1,660
Appreciation
4.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
11,761
HOA
None
Flood Risk
Not Required
- Private deck in backyard
- Previous Inspection Report available in the Analysis Tab (Additional photos and systems & appliances review)
- Around the corner from Buena Vista Rd which connects to I-185 and surrounded by parks and schools for K-8
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,545Expenses
-$3,607Property Taxes
-$1,500Loan Payments
-$3,778Net Cash Flow
$1,660See more in Financials
Similar Listings