Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  2146 Pinehurst Dr, Atlanta GA, 30344
SFH   Not for sale  change
3bd | 2ba
Ask Price: 
Est Value: $39,000
Discount:
Est Rent: $885/mo
Cash Flow: $339/mo
Cash/Cash Return: 38.00%
FE-Score
893
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 % 470
Insurance % 136
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 $39,000 (range: $17,000 - $69,900)
# Price Type/beds/bath/sqft Address Last seen
1   $25,500   SFH 3 br/1.5 ba 1,058 sqft  2115 Pinehurst Drive, East Point GA, 30344  6/24/2015
2   $25,500   SFH 3 br/1 ba 1,058 sqft  2101 Pinehurst Dr, East Point GA, 30344  5/8/2015
3   $17,000   SFH 3 br/2 ba 1,376 sqft  2167 Penrose Dr, East Point GA, 30344  3/24/2015
4   $34,900   SFH 3 br/1 ba   1952 Broad Ave, Atlanta GA, 30344  3/23/2015
5   $45,000   SFH 3 br/2 ba   1740 Spring Ave, East Point GA, 30344  5/6/2015
6   $59,990   SFH 3 br/1 ba   1465 Hawthrone Way, Atlanta GA, 30344  8/26/2015
7   $65,000   SFH 3 br/1 ba   1361 McClelland Avenue, Atlanta GA, 30344  4/4/2015
8   $39,000   SFH 3 br/1 ba   1319 Clermont Ave, Atlanta GA, 30344  8/26/2015
9   $69,900   SFH 3 br/2 ba   Newnan Street, East Point GA, 30344  3/3/2015
Rent Comparables - Estimated Rent $885 (range: $750 - $1,550)
# Rent Type/beds/bath/sqft Address Last seen
1   $950   SFH 3 br/2 ba 1,430 sqft  2138 Pinehurst Ln, Atlanta GA, 30344  9/24/2014
2   $875   SFH 3 br/2 ba 1,376 sqft  2115 Penrose Dr, East Point GA, 30344  7/26/2015
3   $800   SFH 3 br/2 ba 1,156 sqft  2191 Penrose Drive, East Point GA, 30344  5/5/2015
4   $750   SFH 3 br/1 ba 1,025 sqft  2168 Penrose Dr, East Point GA, 30344  8/6/2015
5   $995   SFH 3 br/3 ba   2230 Pinehurst Dr, Atlanta GA, 30344  4/19/2015
6   $900   SFH 3 br/2 ba 1,450 sqft  2243 Westover Dr, East Point GA, 30344  5/27/2015
7   $1,550   SFH 3 br/2 ba   3315 Hagger Way, East Point, GA, Atlanta GA, 30344  10/22/2014
8   $750   SFH 3 br/1 ba 1,489 sqft  2390 Lumpkin St, East Point, GA, East Point GA, 30344  9/3/2014
9   $790   SFH 3 br/1 ba 1,187 sqft  1885 Broad Ave, Atlanta GA, 30344  6/29/2015
10   $900   SFH 3 br/1 ba 1,800 sqft  1729 Carter Cir, Atlanta GA, 30344  9/24/2014