Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  3455 Carriage Chase Road, Atlanta GA, 30349
SFH   Not for sale  change
3bd | 2ba | 1,455sf
Ask Price: 
Est Value: $64,600 $44/sf
Discount:
Est Rent: $925/mo
Cash Flow: $223/mo
Cash/Cash Return: 15.10%
FE-Score
830
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 520
Insurance % 226
Association Dues (HOA) /mo
Maintenance % 2182
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $64,600 (range: $46,000 - $110,000)
# Price Type/beds/bath/sqft Address Last seen
1   $76,500   SFH 3 br/2 ba 1,700 sqft  3357 Sable Run Rd, Atlanta GA, 30349  7/6/2014
2   $46,000   SFH 3 br/1.5 ba 1,507 sqft  3480 Estes Dr.SW, Atlanta GA, 30349  8/30/2014
3   $49,900   SFH 3 br/2 ba 1,942 sqft  3785 Pebble Beach Dr College Park GA 30349, Atlanta GA, 30349  8/30/2014
4   $48,000   SFH 3 br/2 ba 1,688 sqft  5895 Avenue Of Redwoods, Atlanta GA, 30349  5/1/2014
5   $110,000   SFH 3 br/2 ba 1,895 sqft  245 Marriott Dr, Atlanta GA, 30349  6/8/2014
6   $80,000   SFH 3 br/2 ba 2,020 sqft  3735 Orchard Drive, Atlanta GA, 30349  6/5/2014
Rent Comparables - Estimated Rent $925 (range: $875 - $1,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 3 br/2 ba 1,465 sqft  3394 Sable Chase Ln, Atlanta GA, 30349  8/31/2014
2   $975   SFH 3 br/ 1,510 sqft  3386 Sable Chase Ln, Atlanta GA, 30349  10/3/2013
3   $1,000   SFH 3 br/2.5 ba 1,401 sqft  3429 Sable Chase Ln, Atlanta GA, 30349  8/31/2014
4   $1,200   SFH 3 br/2 ba 2,581 sqft  3537 Devon Chase Road, Atlanta GA, 30349  8/31/2014
5   $875   SFH 3 br/2.5 ba 1,500 sqft  3530 Sable Glen Ln, Atlanta GA, 30349  3/31/2014
6   $1,000   SFH 3 br/2.5 ba 1,932 sqft  3535 Sable Glen Ln, Atlanta GA, 30349  11/21/2013
7   $900   SFH 3 br/2.5 ba 2,157 sqft  3543 Devon Chase Rd, Atlanta GA, 30349  11/12/2013
8   $975   SFH 3 br/3 ba 1,904 sqft  3362 Sable Chase Ln, Atlanta GA, 30349  12/15/2013
9   $1,100   SFH 3 br/2 ba 1,200 sqft  3024 Sable Run Rd, Atlanta GA, 30349  3/5/2014
10   $1,200   SFH 3 br/2 ba 2,088 sqft  2945 Sable Trail, Atlanta GA, 30349  3/5/2014