277 Carolyn Dr, Chickamauga, GA

$223,500

Rent Rate: $1,700 | 10.66% ROI (leveraged)
3 Beds 1.5 Baths 1,250 Sq Ft Garage/Carport: N/A
Built in 1971 Lot Size: ~.62 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD

Property Calculations

  • Purchase Price: $223,500
  • Rent Range: $1650-$1750
  • Rent Used In Calculations: $1,700
  • Annual Taxes: $1,266
  • Annual Insurance: $1,165
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $16,949
  • Annual Net Income (finance 20% 30yr): $4,767

Leveraged Cash-on-Cash

  • 1 Year: $4,766.52
  • 5 Year: $6,951.17
  • 15 Year: $13,531.54

Cap Rate

  • 1 Year: 7.58%
  • 5 Year: 8.54%
  • 15 Year: 11.47%

Capital Appreciation

  • 10 Year: $67,050
  • 20 Year: $134,100
  • 30 Year: $201,150
Call Now