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

2090 Beechwood Drive Se Conyers, GA 30013

3 Beds 2 Baths 1,599 sqft Built 1981

INVESTimate

$129,000

List Price

$1,230

$1,107 - $1,353

Rent Est.

$140,210  ( +8.69%)   1 YR EST. FORECAST

PROPERTY INFO

August 23, 2020 RECENTLY ADDED
FACTS
  • Built In 1981
  • Price/Sqft : $80.68
  • 4 Days on Market
  • MLS # : 6770343
  • Updated Date : 08/24/2020 at 08:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,599 sqft
  • Baths : 2 full
Listing Agent's Description

Four sided brick ranch on a quite cul-de-sac. Great size lot that is level on both the front and back yards. Perfect home for a first time homeowner willing to do some TLC and updates or an investor to rehab. Washer and Dryer will remain. Home may not currently qualify for a VA/FHA Loan. Will provide on request a Seller's Disclosure and have no issues with any buyer completing an extensive home inspection, but the home is being sold at this discounted price "as is".

SEE MORE

MARKET HIGHLIGHTS

  • #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

Neighborhood: Beechwood

NeighborhoodNIR Market*CityMarket2010Year2000201980k90k100k110k120k130k140k150k160k170k180k190k200kPrice in $74k209k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Beechwood

NeighborhoodNIR Market*CityMarket2010Year20002019 Q285090095010001050110011501200125013001350140014501500Rent in $8071509

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Peek's Chapel Elementary School Primary Regular 636 39 5
Memorial Middle School Middle Regular 950 62 4
Salem High School High Regular 1,370 69 4

Peek's Chapel Elementary School

  • Education Level: Primary
  • # of students: 636
  • # of teachers: 39
5
GreatSchools Rating

Memorial Middle School

  • Education Level: Middle
  • # of students: 950
  • # of teachers: 62
4
GreatSchools Rating

Salem High School

  • Education Level: High
  • # of students: 1,370
  • # of teachers: 69
4
GreatSchools Rating
 

$116,100$141,900$129,000

PURCHASE PRICE

$1,107$1,353$1,230

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k$16k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$50k$100k$150k$200k$250k$300k$350k$400k$450k

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,230
EXPENSES Loan Payment -$476
Property Tax -$147
Property Insurance -$58
Property Management Fees -$119
CASH FLOW
$430

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.

$129,000

PROJECTED PRICE

$1,230

PROJECTED RENT

0.95%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.52%
Appreciation Year (1-5) 8.69%
Maintenance Year (1-5) 8.00%
Vacancy 7.33%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$39,935

INVESTMENT

$39,935

Down Payment
$32,250
Rehab Estimate
$5,750
Closing Costs
$1,935

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 20% down payment or higher enables the proceeds from the asset to cover all costs.

$476

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $32,250
Loan Amount $96,750
See What Happens When You Reinvest Cash Flow

16.83

YEARS SAVED

$42,771

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,230

    LIST RENT
  • $0.77

    LIST RENT PER SQFT
  • $1,221

    COMP ESTIMATED VALUE
  • $0.76

    COMP AVG. RENT PER SQFT
Comps Range
$1,095
1$1,0952$1,1353$1,2304$1,400
$1,400
RENT COMPS ANALYSIS
  • 2090 Beechwood Drive Se Conyers, 3
    • 3 beds 2 baths ∙ 1,599 Sqft ∙ Built 1981 3 beds 2 baths ∙ 1,599 Sqft ∙ Built 1981
    • Rent
    • Rent Per SQFT
    •  
    • $1,230
    • $0.77
    •  
  • 3422 Salem Mill Trail Se Conyers, 1
    • 3 beds 2 baths ∙ 1,395 Sqft ∙ Built 1983 3 beds 2 baths ∙ 1,395 Sqft ∙ Built 1983
    LEASED 01/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,095
    • $0.78
    •  
  • 140 Jericho Drive Covington, 2
    • 3 beds 2 baths ∙ 1,473 Sqft ∙ Built 2001 3 beds 2 baths ∙ 1,473 Sqft ∙ Built 2001
    LEASED 08/18/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,135
    • $0.77
    •  
  • 140 Flowers Drive Covington, 4
    • 3 beds 2 baths ∙ 1,898 Sqft ∙ Built 1996 3 beds 2 baths ∙ 1,898 Sqft ∙ Built 1996
    LEASED 03/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $0.74
    •  
PROPERTY LISTING DETAILS
Kraig Wheeler
1.404.538.8300
Shakhan King
1.866.250.5610
RentVest Georgia LLC
H-75957
FIrst Multiple Listing Services ( FMLS)
MLS #: 6770343
Last Updated: 08/24/2020
support@investimateroi.com

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.

BESbswy