Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  6450 Marsham Drive, Atlanta GA, 30349
SFH   Not for sale  change
3bd | 2.5ba | 1,356sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $875/mo
Cash Flow:
Cash/Cash Return:
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 % 0
Insurance %
Association Dues (HOA) /mo
Maintenance % 2034
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $875 (range: $850 - $1,425)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,395   SFH 3 br/2.5 ba 2,876 sqft  122 Newry Dr, Atlanta GA, 30349  7/30/2014
2   $850   SFH 3 br/2 ba 1,224 sqft  3595 Stonewall Tell Rd, Atlanta GA, 30349  10/21/2014
3   $1,050   SFH 3 br/3 ba 1,904 sqft  4421 Estate St, Atlanta GA, 30349  5/1/2014
4   $975   SFH 3 br/2 ba 1,800 sqft  5015 Butner Rd, Atlanta GA, 30349  10/21/2014
5   $1,000   SFH 3 br/2.5 ba 1,800 sqft  2873 Demooney Road, Atlanta GA, 30349  6/7/2014
6   $1,000   SFH 3 br/2 ba 1,800 sqft  2873 Demooney Rd, Atlanta GA, 30349  6/7/2014
7   $1,425   SFH 3 br/2 ba 2,535 sqft  640 Blueangel Drive, Atlanta GA, 30349  3/31/2014
8   $1,000   SFH 3 br/2 ba 2,000 sqft  6786 Derby Ave, Fairburn GA, 30213  2/21/2014