Feedback ..read more
Jeanne from Miami, FL
Go Back
  Go
Property Data for:  2921 Sylvan Road Atlanta GA 303, Atlanta GA, 30344
SFH   Not for sale  change
4bd | 2ba
Ask Price: 
Est Value: $37,000
Discount:
Est Rent: $1,020/mo
Cash Flow: $437/mo
Cash/Cash Return: 51.55%
FE-Score
943
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 % 310
Insurance % 129
Association Dues (HOA) /mo
Maintenance % 2400
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 $37,000 (range: $32,000 - $144,900)
# Price Type/beds/bath/sqft Address Last seen
1   $37,000   SFH 4 br/2 ba   2912 Akron St, East Point GA, 30344  11/2/2014
2   $36,500   SFH 4 br/2 ba 1,716 sqft  2984 Bayard St, Atlanta GA, 30344  11/23/2014
3   $112,500   SFH 4 br/2 ba 2,246 sqft  2545 Bayard St, Atlanta GA, 30344  5/30/2014
4   $32,000   SFH 4 br/2 ba 1,596 sqft  1386 Pine Avenue, Atlanta GA, 30344  7/15/2014
5   $144,900   SFH 4 br/2 ba   2291 Newnan St, Atlanta GA, 30344  11/23/2014
Rent Comparables - Estimated Rent $1,020 (range: $795 - $1,195)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 4 br/3 ba   2837 Harlan Drive, Atlanta GA, 30344  11/23/2014
2   $1,195   SFH 4 br/2 ba 1,650 sqft  2358 Springdale Rd SW, Atlanta GA, 30315  1/9/2014
3   $1,195   SFH 4 br/2.5 ba 1,650 sqft  2358 Springdale Road SW, Atlanta GA, 30315  1/9/2014
4   $1,095   SFH 4 br/2 ba 1,107 sqft  928 Estes Dr SW, Atlanta GA, 30310  5/1/2014
5   $950   SFH 4 br/ 1,593 sqft  Pine Ave at Irene Kidd, East Point, GA, Atlanta GA, 30344  5/23/2014
6   $795   SFH 4 br/2 ba   hapeville rd at cleveland ave, atlanta, GA, Atlanta GA, 30315  10/6/2014