Off Market Listing in Lithonia, GA
Status: Vacant
Price: $272,000 $264,900
Estimated Rent:
IRR:
Net Operating Income:
Request Additional Information
Please provide your contact information and someone from our team will be in touch.
Single Family Home: Off-Market Listing
Financial Details
Property Details
Income Model
Advanced True Home Cost Segregation
Assumptions
Disclaimer: The financial performance model provided on this website is for informational purposes only and is based on various assumptions. Actual returns on investment may vary significantly due to a variety of factors, including but not limited to changes in market conditions, operational costs, and tenant behavior. True Home makes no guarantees, representations, or warranties regarding the accuracy, completeness, or suitability of this model for your specific circumstances. Users of this tool are advised to conduct their own independent analysis and consult with financial professionals before making any investment decisions. True Home assumes no liability for any discrepancies between projected and actual performance.
Return Metrics at Stabilization
Return Metrics at Exit
Cost Segregation
Asset Value Over Time
| 12/31/2022 | ||
|---|---|---|
| Revenue | ||
| Underwritten Rent | ($100,000) | |
| Stabilized Occupancy | ($100,000) | |
| Net Rent | ($100,000) | |
| Other Income | ||
| 10% Late Fees (80% on-time) | ($100,000) | |
| Net Revenue | ($100,000) | |
| Expenses | ||
| Property Taxes | $100,000 | |
| Insurance | $100,000 | |
| Property Management | $100,000 | |
| Padsplit Fee | $100,000 | |
| Annual Turnover Cost ($2,800) | $100,000 | |
| Utilities | $100,000 | |
| HOA | $100,000 | |
| Landscaping | $100,000 | |
| Total Expenses | $100,000 | |
| Net Operating Income | $10,000 | |
| NOI Margin | $100,000 | |
| Net Cap Rate | $10,000 | |
| Net Yield | $10,000 | |