Property Details

< Previous Property

Investment property: Lithonia, GA 30058
(Click on photo for more information)

Two story home built in 2005! Home features a family room with fireplace, breakfast area with separate dining room. Vaulted ceilings and walk in closets. Sold for $145,900 in 2006 and foreclosed for $191,081 in 2010!

Address 6265 Lake Valley Pointe
Lithonia, GA  30058
County
Year Built 0
Subdivision
Bedrooms 3
Bathrooms 2.5
SqFt 1597
Stories 2
Garage

Price $ 86900
Estimated Repairs $ 14000
Estimated Retail Value $ 104000
Estimated Rental Income $ 995
Estimated Property Taxes $ 1753
HOA Fees $ 0

Get Directions To This Property >

Financial Evaluator For This Property >

Print Property Details >

Print a flyer For This Property >

Property Photos

Before

After

Comps

Address 6192 Lake Valley Point
Lithonia, GA 30058

3 BR / 3 BA 		1636 Sq. Ft.
Last Sold On: 11/18/2010

Sales Price: $105,000
Address 750 Stephenson Ridge
Stone Mountain, GA 30087

3 BR / 3 BA 		1440 Sq. Ft.
Last Sold On: 01/26/2011

Sales Price: $110,000
Address 11111 Peggy McMillian Dr.
Lithonia, GA 30058

3 BR / 2 BA 		1764 Sq. Ft.
Last Sold On: 01/07/2011

Sales Price: $98,500

 

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