1211 Johnson Rd
Warner Robins, GA 31093
List Price
$205,000
$8K
Initial Investment
$56,265Purchase Price
$200,000
Down Payment
25%
Rent
$1,700
Total Return
$37,482
Annualized Return
11.4%
Cap Rate
6.7%
Gross Yield
10.2%
Cash Flow
$1,773
Appreciation
2.7%
Reset to DefaultEdit Assumptions
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
07/22/2022
Lease End
07/21/2023
Lot Size
7,405
HOA
None
Flood Risk
Not Required
- Pet fee included in monthly rent of $25
- Get more insight into this market here
- 3 bedroom/ 2 bathrooms with an attached 2 car garage
- The home has luxury vinyl plank in the living areas, carpet in the bedrooms with granite countertops, stainless steel appliances in the kitchen and quartz countertops in the bathrooms
- Private fenced-in yard
- Located in a well maintained neighborhood that is conveniently located to the base (5-min Drive), shopping, restaurants, and a sports complex that is being built
- Attractive cap rate and cash flow
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,380Expenses
-$4,734Property Taxes
-$2,000Loan Payments
-$10,873Net Cash Flow
$1,773See more in Financials
Similar Listings