Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  1699 Delowe Dr SW, Atlanta GA, 30311
SFH   Not for sale  change
3bd | 1ba
Ask Price: 
Est Value: $59,400
Discount:
Est Rent: $900/mo
Cash Flow: $240/mo
Cash/Cash Return: 17.66%
FE-Score
854
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 % 610
Insurance % 207
Association Dues (HOA) /mo
Maintenance % 1950
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 $59,400 (range: $14,000 - $95,000)
# Price Type/beds/bath/sqft Address Last seen
1   $59,900   SFH 3 br/1 ba 1,509 sqft  1573 Alder Lane, Atlanta GA, 30311  7/18/2014
2   $64,900   SFH 3 br/2 ba 1,332 sqft  1595 Alder Lane, Atlanta GA, 30311  5/24/2014
3   $39,000   SFH 3 br/2 ba 1,468 sqft  1560 Alder Lane, Atlanta GA, 30311  6/8/2014
4   $59,900   SFH 3 br/2 ba   2146 Pinehurst Drive, Atlanta GA, 30344  3/16/2014
5   $95,000   SFH 3 br/3 ba 1,728 sqft  1922 Stanton Road, Atlanta GA, 30344  8/27/2014
6   $14,000   SFH 3 br/2 ba 1,500 sqft  1440 Westridge Road SW, Atlanta GA, 30311  8/14/2014
7   $90,000   SFH 3 br/2.5 ba 2,021 sqft  1303 Rosemary Ln, Atlanta GA, 30344  8/12/2014
8   $45,000   SFH 3 br/2 ba   1772 Dodson Dr, Atlanta GA, 30311  4/6/2014
9   $49,500   SFH 3 br/1 ba   1262 Cahaba Drive SW, Atlanta GA, 30311  8/28/2014
10   $59,000   SFH 3 br/1 ba   2267 Fernwood Drive, Atlanta GA, 30344  8/27/2014
Rent Comparables - Estimated Rent $900 (range: $650 - $1,100)
# Rent Type/beds/bath/sqft Address Last seen
1   $995   SFH 3 br/2 ba 2,028 sqft  1752 Laurelwood Drive, Atlanta GA, 30311  6/22/2014
2   $850   SFH 3 br/1 ba   1581 Alder Ln, Atlanta GA, 30311  5/11/2014
3   $650   SFH 3 br/ 1,168 sqft  1553 Alder Lane, Atlanta, GA, Atlanta GA, 30311  10/31/2013
4   $1,095   SFH 3 br/2 ba 1,800 sqft  1548 Willowbrook Dr, Atlanta GA, 30311  5/1/2014
5   $995   SFH 3 br/2 ba   1820 SW Windsor Dr, Atlanta GA, 30311  7/14/2014
6   $815   SFH 3 br/1.5 ba 928 sqft  1815 Windsor Dr, Atlanta GA, 30311  7/2/2014
7   $699   SFH 3 br/1 ba   1535 Ridgewood Ln SW, Atlanta GA, 30311  11/9/2013
8   $1,100   SFH 3 br/2 ba 1,200 sqft  1545 Ridgewood Ln SW, Atlanta GA, 30311  4/6/2014
9   $900   SFH 3 br/ 1,200 sqft  Windsor Dr, Atlanta, GA, Atlanta GA, 30311  10/3/2013