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

695 Binkley Trail Sugar Hill, GA 30518

4 Beds 3 Baths 2,604 sqft Built 2013

INVESTimate

$297,900

List Price

$1,750

$1,575 - $1,925

Rent Est.

$317,621  ( +6.62%)   1 YR EST. FORECAST

PROPERTY INFO

August 21, 2020 RECENTLY ADDED
FACTS
  • Built In 2013
  • Price/Sqft : $114.40
  • 6 Days on Market
  • MLS # : 6770600
  • Updated Date : 08/22/2020 at 08:00
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,604 sqft
  • Baths : 2 full , 1 half
Listing Agent's Description

Beautiful Home meticulously maintained shows like a model home. Complete Hardwoods on the main floor with beautiful hardwood staircase and hardwood in upstairs landing. FP in the great room with attached keeping room for office. Chef's KIT with granite. Extra LGE master retreat with sitting room, 3 add'l LGE bedrooms all with walk in closets. Extra LGE stained deck with private wooded bkyd with upgraded terracing and retaining walls built in 2018. Minimal lawn care. HOA maintained green space adjacent to this home for the kids to play. Sort after school system and

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

Zip Code: 30518

ZipNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $113k321k

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

Zip Code: 30518

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700180019002000Rent in $9502009

* 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
White Oak Elementary School Primary Regular 840 47 9
Lanier Middle School Middle Regular 1,353 79 7
Lanier High School High Regular 1,718 88 7

White Oak Elementary School

  • Education Level: Primary
  • # of students: 840
  • # of teachers: 47
9
GreatSchools Rating

Lanier Middle School

  • Education Level: Middle
  • # of students: 1,353
  • # of teachers: 79
7
GreatSchools Rating

Lanier High School

  • Education Level: High
  • # of students: 1,718
  • # of teachers: 88
7
GreatSchools Rating
 

$268,110$327,690$297,900

PURCHASE PRICE

$1,575$1,925$1,750

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k$900k

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,750
EXPENSES Loan Payment -$1,099
Property Tax -$322
Property Insurance -$77
HOA -$48
Property Management Fees -$119
CASH FLOW
$85

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.

$297,900

PROJECTED PRICE

$1,750

PROJECTED RENT

0.59%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.09%
Appreciation Year (1-5) 6.62%
Maintenance Year (1-5) 8.00%
Vacancy 7.38%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$84,694

INVESTMENT

$84,694

Down Payment
$74,475
Rehab Estimate
$5,750
Closing Costs
$4,469

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,099

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $74,475
Loan Amount $223,425
See What Happens When You Reinvest Cash Flow

6.17

YEARS SAVED

$24,453

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,750

    LIST RENT
  • $0.67

    LIST RENT PER SQFT
  • $1,771

    COMP ESTIMATED VALUE
  • $0.68

    COMP AVG. RENT PER SQFT
Comps Range
$1,675
1$1,6752$1,7503$1,7504$1,8005$1,850
$1,850
RENT COMPS ANALYSIS
  • 695 Binkley Trail Sugar Hill, 3
    • 4 beds 3 baths ∙ 2,604 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,604 Sqft ∙ Built 2013
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $0.67
    •  
  • 698 Austin Creek Drive Buford, 1
    • 5 beds 3 baths ∙ 2,343 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,343 Sqft ∙ Built 2005
    LEASED 02/22/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,675
    • $0.71
    •  
  • 931 Upland Ives Drive Sugar Hill, 2
    • 4 beds 3 baths ∙ 2,499 Sqft ∙ Built 2012 4 beds 3 baths ∙ 2,499 Sqft ∙ Built 2012
    LEASED 09/06/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $0.70
    •  
  • 1277 Sailwind Court Buford, 4
    • 4 beds 3 baths ∙ 2,785 Sqft ∙ Built 2007 4 beds 3 baths ∙ 2,785 Sqft ∙ Built 2007
    LEASED 07/18/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $0.65
    •  
  • 1073 Island Ford Road Buford, 5
    • 4 beds 3 baths ∙ 2,795 Sqft ∙ Built 2019 4 beds 3 baths ∙ 2,795 Sqft ∙ Built 2019
    LEASED 01/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $0.66
    •  
PROPERTY LISTING DETAILS
Jane Drake
1.770.712.6775
Shakhan King
1.866.250.5610
RentVest Georgia LLC
H-75957
FIrst Multiple Listing Services ( FMLS)
MLS #: 6770600
Last Updated: 08/22/2020
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