Property Details

< Previous Property

Investment property: Powder Springs, GA 30127
(Click on photo for more information)

Charming 3 bedroom 2 bath home on wooded lot. Features an open floor plan with a two car garage, breakfast area with breakfast bar, separate dining room, and a living room with a fireplace.

Address 4880 Wyatt Drive
Powder Springs, GA  30127
County Cobb
Year Built 0
Subdivision
Bedrooms 3
Bathrooms 2
SqFt 2306
Stories 2
Garage

Price $ 90900
Estimated Repairs $ 23000
Estimated Retail Value $ 125000
Estimated Rental Income $ 1095
Estimated Property Taxes $ 1272
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 5080 Brownwood Drive
Powder Springs, GA 30127

3 BR / 2 BA 		2228 Sq. Ft.
Last Sold On: 01/14/2011

Sales Price: $119,300
Address 5632 Walden Farm Drive
Powder Springs, GA 30127

4 BR / 3 BA 		2510 Sq. Ft.
Last Sold On: 04/14/2011

Sales Price: $190,000
Address 4458 Karron Drive
Powder Springs, GA 30127

3 BR / 3 BA 		2298 Sq. Ft.
Last Sold On: 11/22/2010

Sales Price: $125,000
Address 4232 Sorrells Blvd.
Powder Springs, GA 30127

3 BR / 3 BA 		2162 Sq. Ft.
Last Sold On: 07/29/2011

Sales Price: $126,500
Address 4580 Lindsey Drive
Powder Springs, GA 30127

5 BR / 3 BA 		2050 Sq. Ft.
Last Sold On: 11/10/2011

Sales Price: $125,000
Address 7320 Weatherford Drive
Powder Springs, GA 30127

4 BR / 3 BA 		2626 Sq. Ft.
Last Sold On: 04/08/2011

Sales Price: $145,000
Address 5517 Wind River Lane
Powder Springs, GA 30127

3 BR / 3 BA 		2001 Sq. Ft.
Last Sold On: 05/10/2011

Sales Price: $115,000

 

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