7 SF rentals in Augusta GA with 9% Gross Yield

[Dhanesh Kumar]

Address	City	State	Zip	County	Square Feet	Year Built	Current Rent	Market Rent	Ask Price	Gross Rent Yield	Downpayment	Mortgage + Tax+ HOA+ Management	Monthly Cash flow	Net Return in 15 years	Leasing Ending Date
426 Long Needle Circ	Evans	GA	30809	Columbia	1092	2004	$840	$850	$100,000	10.20%	$22,000	-$757.58	$92.42	12.9%	4/30/18
319 Hogan Way Circ	Evans	GA	30809	Columbia	1474	2004	$1,100	$1,200	$140,000	10.29%	$30,800	-$1,045.12	$154.88	13.4%	4/30/18
303 Hogan Way	Evans	GA	30809	Columbia	1955	2003	$1,200	$1,250	$155,000	9.68%	$34,100	-$1,148.88	$101.12	12.0%	4/30/18
260 Full Circle Drive	Evans	GA	30809	Columbia	1916	2010	$1,200	$1,300	$190,000	8.21%	$41,800	-$1,387.66	-$87.66	8.9%	10/1/17
597 Oak Brook Dr	Martinez	GA	30907	Columbia	1900	1992	$1,200	$1,300	$180,000	8.67%	$39,600	-$1,320.15	-$20.15	9.8%	4/30/18
427 Manly Way	Evans	GA	30809	Columbia	2130	2006	$1,200	$1,300	$180,000	8.67%	$39,600	-$1,320.15	-$20.15	9.8%	4/30/18
1112 Hampstead Dr	Augusta	GA	30907	Columbia	2409	2002	$1,500	$1,500	$225,000	8.00%	$49,500	-$1,633.94	-$133.94	8.5%	4/30/18
Total	$8,700	$1,170,000	8.92%	$257,400	-$8,613.48	$87	10.3%