477 Center Hill Ave NW, Atlanta, GA 30318

3 bedroom 1 bath solid brick ranch with a basement Needs light work Paint and carpet basement bath needs work Hardwoods built 1970 Large lot Dead end Street Taxes $424/ year 1040 Sqft Needs cosmetics $8,000 for tip top rental rate of $700 Photo Gross monthly rent - $500 As is Tenants predicted rent $715/month Rents X 12 months - $6, 000 currently predicted rent $8,850 Annual taxes estimate - $424 Annual Insurance estimate - $800 Vacancy (10%) - $600 Property Mgmt average (9%) - $540 Total Expenses - $2,364 Net Annual Cash - $3,636 ROI predicted CASH FLOW $6486 15.4% predicted rate of return 27.5%