Property Details

< Previous Property

Investment property: Decatur, GA 30034
(Click on photo for more information)

Two story home with 4 bedroom and 2.5 baths. Home also has a large bonus room, living room, family room, and spacious kitchen. Kitchen includes island with prep sink and a breakfast room separate dining room. Large corner lot in cul-de-sac.

Address 3124 Kings Glen Trail
Decatur, GA  30034
County DeKalb
Year Built 0
Subdivision
Bedrooms 4
Bathrooms 2.5
SqFt 2006
Stories 2
Garage

Price $ 67900
Estimated Repairs $ 19000
Estimated Retail Value $ 108500
Estimated Rental Income $ 999
Estimated Property Taxes $ 2100
HOA Fees $ 300

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 3563 Cherry Blossom Court
Decatur, GA 30034

4 BR / 4 BA 		2254 Sq. Ft.
Last Sold On: 10/27/2010

Sales Price: $120,000
Address 3648 Cherry Bloom Way
Decatur, GA 30034

3 BR / 3 BA 		2090 Sq. Ft.
Last Sold On: 11/01/2010

Sales Price: $109,900
Address 3729 Summit Trace
Decatur, GA 30034

3 BR / 3 BA 		2052 Sq. Ft.
Last Sold On: 10/21/2010

Sales Price: $105,000
Address 2932 Cedar Trace Drive
Ellenwood, GA 30294

4 BR / 3 BA 		1904 Sq. Ft.
Last Sold On: 11/09/2010

Sales Price: $98,600
Address 2932 Cedar Trace Drive
Ellenwood, GA 30294

4 BR / 3 BA 		1904 Sq. Ft.
Last Sold On: 11/09/2010

Sales Price: $98,600
Address 3833 Holy Cross Dr.
Decatur, GA 30034

3 BR / 3 BA 		2242 Sq. Ft.
Last Sold On: 01/05/2011

Sales Price: $108,000

 

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