← All properties
Property details
Beds3
Baths2
Square feet1,352
Year built2025
Property typeSingle Family
CountySpalding County
Proforma Turnkey End Buyer
Cash on Cash7.95%
Cap Rate6.82%
IRR22.25%
DSCR1.43x
ARV$259,000
Purchase & Financing
| Purchase price | $259,000 |
| Closing costs | $2,590 |
| Down payment (25%) | $64,750 |
| Loan amount | $194,250 |
| Interest rate | 4.99% |
| Loan term | 30 years |
| Total out of pocket | $67,340 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $1,750 | $21,000 |
| Property taxes | ($167) | ($2,000) |
| Insurance | ($96) | ($1,150) |
| Net operating income | $1,488 | $17,850 |
| Mortgage (P&I) | ($1,042) | ($12,499) |
| Net cash flow | $446 | $5,351 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
BRAND NEW CONSTRUCTION IN 2025!
*Free Property Management for the first 12 months, 8% after that.
4.99% Special Interest Rate!!
This property is already rented for $1,750 a month.