Property Details

< Previous Property

Investment property: Ellenwood, GA 30294

Two story home with dining room, family room, living room, pantry and two car garage. Foreclosed in 2011 for $200,139 and sold in 2007 for $165,100.

Address
Ellenwood, GA  30294
County Clayton
Year Built 0
Subdivision
Bedrooms 4
Bathrooms 2.5
SqFt 1990
Stories 2
Garage

Price $ 94900
Estimated Repairs $ 23000
Estimated Retail Value $ 94900
Estimated Rental Income $ 1095
Estimated Property Taxes $ 1873
HOA Fees $ 0

Get Directions To This Property >

Financial Evaluator For This Property >

Print Property Details >

Property Photos

Before

After

Documents

No documents have been uploaded for this property

Comps

Address 5814 Waggoner Ct
Rex, GA 30273

4 BR / 3 BA 		1812 Sq. Ft.
Last Sold On: 10/10/2011

Sales Price: $103,000
Address 6046 Sunflower Ct
Ellenwood, GA 30294

4 BR / 3 BA 		2930 Sq. Ft.
Last Sold On: 01/26/2011

Sales Price: $105,000
Address 6039 Sunflower Ct
Ellenwood, GA 30294

5 BR / 3 BA 		3298 Sq. Ft.
Last Sold On: 11/29/2011

Sales Price: $108,900

 

Basic Purchase Information
Estimated Property Value $
Purchase Price $
Down Payment (%) $
Equity at Purchase $

Cash at Closing
Loan Amount $
Down Payment (%) $
Closing Costs (%) $
Total Cash Required
at Closing *		 $
* This total does not include potential
escrow reserves for taxes & insurance

Mortgage Calculations
Loan Amount: $, Loan Term: yrs, Interest Rate: %
Mortgage Payment $
Mortgage Payment (Yearly) $

Financial Performance Summary
Cash on Cash Return
(Year 1)
Cap Rate (Year 1)
Total Equity at Year 5 $
Projected Monthly Cash Flow $

Assumptions for Calculations (Annual)
Gross Scheduled Income (Monthly) $
Mortgage Interest Rate (%)
Mortgage Down Payment (%)
Mortgage Loan Term (Fixed)
Property Taxes $
Insurance $
Homeowners Association (Yearly) $
Property Management Fee (%)
Maintenance Reserve (%)
Appreciation Rate (%)
Vacancy Allowance (%)
Rental Income Increase (%)
Property Tax Increase (%)
Closing Costs (Purchase) (%)
Closing Costs (Sale) (%)

Cash Flow and Equity Accumulation
CASH-FLOW MONTHLY YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Gross Scheduled Income
Vacancy Allowance
Total Operating Income
Property Taxes
Insurance
Homeowners Association
Maintenance Reserve
Property Management
minus Total Operating Expenses
Net Operating Income
minus Mortgage Expense
GROSS CASH FLOW
Plus Principle Paydown
Plus Yearly Appreciation
EFFECTIVE NET CASH FLOW
 
EQUITY ACCUMULATION YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Property Value
(Mortgage Balance)
EQUITY (WEALTH)
 
TAX BENEFIT YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Depreciation
Mortgage Interest

Want to learn how we’ve flipped over 700 properties in Metro Atlanta?!


Register here for our upcoming free real estate investing workshop

Register

Enter your Email here to be added to our preferred buyers list


Add Me
View Our Properties Online