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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2014
- Price/Sqft : $116.15
- 1 Days on Market
- MLS # : 6843042
- Updated Date : 02/20/2021 at 22:40
CONSTRUCTION
- Beds : 4
- Floor Size : 2,303 sqft
- Baths : 2 full , 1 half
Listing Agent's Description
This well maintained charming 2-story 4bd/2.5 Bath home has so much to offer. Located in the well sought after Chaparral Ridge community. open floor plan, HDwoods throughout first floor, Welcoming foyer, Large Kitchen w/attractive granite counters, SS appliances, Beautiful Island, Brkfst area opens to the Family/Great room with a FP, separate DR. Awesome Master En-suite, large walk-in closets, spacious bath w/jacuzzi tub, convenient Laundry Rm upstairs, double covered porches, fenced backyard, quiet neighborhood with pool, playground and so much more...
SEE MORE
- 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)
- 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)
PRICE & RENT TRENDS
Neighborhood: Chaparral Ridge at Anneewakee
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Chaparral Ridge at Anneewakee
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,800 |
| EXPENSES | Loan Payment | -$929 |
| Property Tax | -$244 | |
| Property Insurance | -$72 | |
| HOA | -$35 | |
| Property Management Fees | -$119 | |
|
CASH FLOW
$401
|
||
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.
$267,500
PROJECTED PRICE
$1,800
PROJECTED RENT
0.67%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.52% |
| Appreciation Year (1-5) | 7.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 7.33% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$76,638
LOAN DETAILS
$929
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $66,875 |
| Loan Amount | $200,625 |
11.58
YEARS SAVED
$48,623
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,800
LIST RENT -
$0.78
LIST RENT PER SQFT
-
$1,779
COMP ESTIMATED VALUE -
$0.77
COMP AVG. RENT PER SQFT
Comps Range
-
4315 S Braves Circle Douglasville, GA 5
- 4 beds 3 baths ∙ 2,303 Sqft ∙ Built 2014 4 beds 3 baths ∙ 2,303 Sqft ∙ Built 2014
- Rent
- Rent Per SQFT
- $1,800
- $0.78
-
2600 Thunder Basin Way Douglasville, GA 1
- 4 beds 2 baths ∙ 1,995 Sqft ∙ Built 2004 4 beds 2 baths ∙ 1,995 Sqft ∙ Built 2004
LEASED 04/24/20- Rent
- Rent Per SQFT
- $1,495
- $0.75
-
3670 Arrowhead Place Douglasville, GA 2
- 3 beds 3 baths ∙ 2,134 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,134 Sqft ∙ Built 2000
LEASED 05/28/20- Rent
- Rent Per SQFT
- $1,615
- $0.76
-
4595 Ferncrest Place Douglasville, GA 3
- 4 beds 3 baths ∙ 2,243 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,243 Sqft ∙ Built 2004
LEASED 05/28/20- Rent
- Rent Per SQFT
- $1,765
- $0.79
-
4186 Arnolds Mill Overpass Douglasville, GA 4
- 4 beds 3 baths ∙ 2,249 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,249 Sqft ∙ Built 2006
LEASED 11/16/20- Rent
- Rent Per SQFT
- $1,785
- $0.79
PROPERTY LISTING DETAILS
1.404.449.6062
1.866.250.5610
RentVest Georgia LLC
H-75957
MLS #: 6843042
Last Updated: 02/20/2021
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.
