226 Nawaka Ave, Rossville, GA

$195,000

Rent Rate: $1,500 | $447 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: $1,011
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $15,324
  • Annual Net Income (finance 25% 30yr): $5,359.30

Leveraged Cash-on-Cash

  • 1 Year: $5,359.30
  • 5 Year: $7,333.25
  • 15 Year: $13,282.29

Cap Rate

  • 1 Year: 7.86%
  • 5 Year: 8.84%
  • 15 Year: 11.89%

Capital Appreciation

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