226 Nawaka Ave, Rossville, GA

$195,000

Rent Rate: $1,500 | $458 Monthly Cashflow
3 Beds 1 Baths 1,200 Sq Ft Garage/Carport: N/A
Built in 1956 Lot Size: ~.17 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Completed
Download IPD Download Market File

Property Calculations

  • Purchase Price: $195,000
  • Rent Range: $1450-$1550
  • Rent Used In Calculations: $1,500
  • Annual Taxes: $765
  • Annual Insurance: $870
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $15,465
  • Annual Net Income (finance 25% 30yr): $5,500.30

Leveraged Cash-on-Cash

  • 1 Year: $5,500.30
  • 5 Year: $7,491.94
  • 15 Year: $13,495.57

Cap Rate

  • 1 Year: 7.93%
  • 5 Year: 8.93%
  • 15 Year: 12.00%

Capital Appreciation

  • 10 Year: $58,500
  • 20 Year: $117,000
  • 30 Year: $175,500
Call Now