Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
1069 Autumn Glen Way 
Dacula, GA
30019
4 Beds 2 Baths 2,376 sqft
Built 2000
INVESTimate
$243,000
List Price
$70,145
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2000
- Price/Sqft : $102.27
- 8 Days on Market
- MLS # : 6752830
- Updated Date : 08/25/2020 at 20:39
CONSTRUCTION
- Beds : 4
- Floor Size : 2,376 sqft
- Baths : 2 full
Listing Agent's Description
*** BACK ON MARKET DUE TO NO FAULT OF THE SELLER- BUYER FINANCING FELL THROUGH*** Large open floor plan ranch with 3 bedrooms , 2 full baths and 1 large private bonus room on top of the garage that can be used as another bedroom or an office. Located in sought after Dacula area. Home conveniently located to local shopping and Hwy 316. Home boast large kitchen with breakfast area and window seating, large center island, all overlooking spacious backyard. Swim/Tennis community - GREAT schools.
SEE MORE
- #1 Most affordable big city (WalletHub, 2018)
- #1 corporate relocation city (Coldwell Banker Commercial Blue Book,, 2018)
- #1 Moving Destination in the Nation (Penske, 2018)
- Atlanta metro's economy is worth $403 billion in Gross Metro Product and projected to grow to $426 billion in 2019 (USMayors.org, 2018)
- Headquarters to twenty-six Fortune 500 companies: The Home Depot, UPS, Delta Air Lines, The Coca-Cola Company, SunTrust Banks, The Southern Company, AGCO, PulteGroup (Fortune, 2018/ Metro Atlanta Chamber)
- As the largest share, Atlanta metro contributes to 69.3% of Georgia state economy i.e. Gross State Product (USMayors.org, 2018)
- Atlanta metro has 66.1% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
- Atlanta city attracted $1 billion venture capital in 2018. Venture capital flow has resulted in additional employment in technology areas. (USA Today, 2019).
- #1 World’s Busiest Airport(Airports Council International, 2018)
- Atlanta metro employment growth is at 2.1% and predicted to grow at 2.0% in 2019 (USMayors.org, 2018)
PRICE & RENT TRENDS
Zip Code: 30019
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 30019
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,550 |
| EXPENSES | Loan Payment | -$897 |
| Property Tax | -$307 | |
| Property Insurance | -$73 | |
| HOA | -$67 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
$88
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.
$243,000
PROJECTED PRICE
$1,550
PROJECTED RENT
0.64%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.09% |
| Appreciation Year (1-5) | 6.27% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 7.38% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$70,145
LOAN DETAILS
$897
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $60,750 |
| Loan Amount | $182,250 |
6.25
YEARS SAVED
$20,443
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,550
LIST RENT -
$0.65
LIST RENT PER SQFT
-
$1,699
COMP ESTIMATED VALUE -
$0.72
COMP AVG. RENT PER SQFT
Comps Range
-
1069 Autumn Glen Way Dacula, 1
- 4 beds 2 baths ∙ 2,376 Sqft ∙ Built 2000 4 beds 2 baths ∙ 2,376 Sqft ∙ Built 2000
- Rent
- Rent Per SQFT
- $1,550
- $0.65
-
1976 Peach Shoals Circle Dacula, 2
- 4 beds 3 baths ∙ 2,199 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,199 Sqft ∙ Built 2005
LEASED 11/21/19- Rent
- Rent Per SQFT
- $1,625
- $0.74
-
1034 Brighton Cove Trail Lawrenceville, 3
- 5 beds 2 baths ∙ 2,361 Sqft ∙ Built 2001 5 beds 2 baths ∙ 2,361 Sqft ∙ Built 2001
LEASED 11/01/19- Rent
- Rent Per SQFT
- $1,650
- $0.70
-
1055 Westmoreland Lane Lawrenceville, 4
- 4 beds 3 baths ∙ 2,477 Sqft ∙ Built 2007 4 beds 3 baths ∙ 2,477 Sqft ∙ Built 2007
LEASED 11/25/19- Rent
- Rent Per SQFT
- $1,695
- $0.68
-
1050 Fountain Glen Drive Lawrenceville, 5
- 4 beds 3 baths ∙ 2,553 Sqft ∙ Built 1997 4 beds 3 baths ∙ 2,553 Sqft ∙ Built 1997
LEASED 06/26/20- Rent
- Rent Per SQFT
- $1,900
- $0.74
PROPERTY LISTING DETAILS
1.678.598.1329
1.866.250.5610
RentVest Georgia LLC
H-75957
MLS #: 6752830
Last Updated: 08/25/2020
Listings identified with the FMLS IDX logo come from FMLS, are held by brokerage firms other than the owner of this website and the listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. © 2017 First Multiple Listing Service, Inc.
