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

2745 Crescendo Drive Nw Atlanta, GA 30318

3 Beds 3 Baths 1,134 sqft Built 1962

$305,000

List Price

$1,330

$1.2K - $1.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 24, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1962
  • Price/Sqft : $268.96
  • 7 Days on Market
  • MLS # : 6842324
  • Updated Date : 02/27/2021 at 01:27
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,134 sqft
  • Baths : 3 full
Listing Agent's Description

GREAT LOCATION! Near I-20, I-285 and 75/85. Welcome home! Four sided brick, completely renovated, zoned for Collier Heights historic district. This home offers 3 bedrooms, 3 full bathrooms w/ beautiful hardwood floors throughout main floor. Full, finished, daylight basement! Home features a modern kitchen, w/ new state-of-the art appliances. Brand new HVAC. Kitchen has pristine granite countertops and brand new cabinets. Living room area with separate dining room for entertaining. Minutes from Downtown Atlanta & EASY ACCESS TO SHOPPING. Schedule a showing today!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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 has 66.1% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
  • #1 corporate relocation city (Coldwell Banker Commercial Blue Book,, 2018)
  • #1 Moving Destination in the Nation (Penske, 2018)
  • Atlanta metro employment growth is at 2.1% and predicted to grow at 2.0% in 2019 (USMayors.org, 2018)
  • #1 Most affordable big city (WalletHub, 2018)
  • As the largest share, Atlanta metro contributes to 69.3% of Georgia state economy i.e. Gross State Product (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Collier Heights

NeighborhoodNIR Market*CityMarket2010Year2000201980k100k120k140k160k180k200k220kPrice in $64k235k

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

Neighborhood: Collier Heights

NeighborhoodNIR Market*CityMarket2010Year20002019 Q260070080090010001100120013001400150016001700Rent in $5031714

* 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
Usher-collier Hieghts Elementary School Primary Regular 436 31 3
Charles Lincoln Harper - Samuel Howard Archer Middle School Middle Regular 667 46 1
Frederick Douglass High School High Regular 826 66 2

Usher-collier Hieghts Elementary School

  • Education Level: Primary
  • # of students: 436
  • # of teachers: 31
3
GreatSchools Rating

Charles Lincoln Harper - Samuel Howard Archer Middle School

  • Education Level: Middle
  • # of students: 667
  • # of teachers: 46
1
GreatSchools Rating

Frederick Douglass High School

  • Education Level: High
  • # of students: 826
  • # of teachers: 66
2
GreatSchools Rating
 

$274,500$335,500$305,000

PURCHASE PRICE

$1,197$1,463$1,330

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,330
EXPENSES Loan Payment -$1,059
Property Tax -$354
Property Insurance -$49
Property Management Fees -$119
CASH FLOW
-$251

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 17% of earned rent to cover both maintenance and periods of vacancy.

$305,000

PROJECTED PRICE

$1,330

PROJECTED RENT

0.44%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.05%
Appreciation Year (1-5) -1.4%
Maintenance Year (1-5) 8.00%
Vacancy 8.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

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

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$86,575

INVESTMENT

$86,575

Down Payment
$76,250
Rehab Estimate
$5,750
Closing Costs
$4,575

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$1,059

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $76,250
Loan Amount $228,750
See What Happens When You Reinvest Cash Flow

0.5

YEARS SAVED

$503

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,330

    LIST RENT
  • $1.17

    LIST RENT PER SQFT
  • $1,525

    COMP ESTIMATED VALUE
  • $1.35

    COMP AVG. RENT PER SQFT
Comps Range
$1,330
1$1,3302$1,3953$1,4254$1,4255$1,495
$1,495
RENT COMPS ANALYSIS
  • 2745 Crescendo Drive Nw Atlanta, GA 1
    • 3 beds 3 baths ∙ 1,134 Sqft ∙ Built 1962 3 beds 3 baths ∙ 1,134 Sqft ∙ Built 1962
    • Rent
    • Rent Per SQFT
    •  
    • $1,330
    • $1.17
    •  
  • 366 Hamilton E Holmes Drive Nw Atlanta, GA 2
    • 4 beds 2 baths ∙ 1,136 Sqft ∙ Built 1955 4 beds 2 baths ∙ 1,136 Sqft ∙ Built 1955
    LEASED 02/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $1.23
    •  
  • 2600 Baker Road Nw Atlanta, GA 3
    • 3 beds 2 baths ∙ 1,135 Sqft ∙ Built 1955 3 beds 2 baths ∙ 1,135 Sqft ∙ Built 1955
    LEASED 08/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,425
    • $1.26
    •  
  • 475 Center Hill Avenue Avenue Nw Atlanta, GA 4
    • 3 beds 2 baths ∙ 1,026 Sqft ∙ Built 1955 3 beds 2 baths ∙ 1,026 Sqft ∙ Built 1955
    LEASED 01/04/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,425
    • $1.39
    •  
  • 815 Magna Carta Drive Nw Atlanta, GA 5
    • 3 beds 3 baths ∙ 1,000 Sqft ∙ Built 1964 3 beds 3 baths ∙ 1,000 Sqft ∙ Built 1964
    LEASED 02/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $1.50
    •  
PROPERTY LISTING DETAILS
Chrystal Thomas
1.404.271.0029
Shakhan King
1.866.250.5610
RentVest Georgia LLC
H-75957
FIrst Multiple Listing Services ( FMLS)
MLS #: 6842324
Last Updated: 02/27/2021
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. Copyright (c) 2021 First Multiple Listing Service, Inc.

BESbswy