Property Details

< Previous Property

Investment property: Conyers, GA 30013
(Click on photo for more information)

This home offers 3 bedrooms with 2 full baths and includes a formal living room, dining room as well as a separate great room with nice built- ins. Additional features include a screen porch with a beautiful yard, nice little patio area, and a brick fireplace in great room.

Address 3319 Colony Drive
Conyers, GA  30013
County Rockdale
Year Built 0
Subdivision Salem Village
Bedrooms 3
Bathrooms 2
SqFt 2006
Stories 1
Garage

Price $ 77900
Estimated Repairs $ 20000
Estimated Retail Value $ 95000
Estimated Rental Income $ 850
Estimated Property Taxes $ 1569
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 3454 Spring Creek Dr, SE
Conyers, GA 30013

3 BR / 3 BA 		2228 Sq. Ft.
Last Sold On: 04/12/2011

Sales Price: $104,000
Address 2359 Benji Blvd., SE
Conyers, GA 30013

4 BR / 3 BA 		2263 Sq. Ft.
Last Sold On: 05/19/2011

Sales Price: $160,500
Address 3132 Brians Creek Dr., SE
Conyers, GA 30013

4 BR / 3 BA 		2172 Sq. Ft.
Last Sold On: 08/03/2011

Sales Price: $150,000
Address 2007 Evergreen Dr., SE
Conyers, GA 30013

4 BR / 3 BA 		2292 Sq. Ft.
Last Sold On: 08/26/2011

Sales Price: $113,000
Address 2635 Fieldstone Dr., SE
Conyers, GA 30013

3 BR / 3 BA 		1944 Sq. Ft.
Last Sold On: 08/24/2011

Sales Price: $96,900

 

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