Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  2146 Pinehurst, Atlanta GA, 30344
SFH   For sale  change
3bd | 2ba | 1,331sf
Ask Price:  $59,900 $45/sf
Est Value: $55,000 $41/sf
Discount: -8.91%
Est Rent: $830/mo
Cash Flow: $167/mo
Cash/Cash Return: 12.20%
FE-Score
789
Today
Contact
Provided by:
oodle.com
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 % 730
Insurance % 192
Association Dues (HOA) /mo
Maintenance % 1996
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 $55,000 (range: $38,000 - $120,000)
# Price Type/beds/bath/sqft Address Last seen
1   $38,000   SFH 3 br/1 ba   2267 Fernwood Dr, Atlanta GA, 30344  12/17/2014
2   $120,000   SFH 3 br/2.5 ba 1,728 sqft  1922 Stanton Rd, Atlanta GA, 30344  12/17/2014
3   $90,000   SFH 3 br/2.5 ba 2,021 sqft  1303 Rosemary Ln, Atlanta GA, 30344  8/12/2014
4   $45,000   SFH 3 br/2 ba   1740 Spring Avenue, East Point GA, 30344  12/17/2014
5   $65,000   SFH 3 br/1 ba   1361 McClelland Avenue, Atlanta GA, 30344  12/17/2014
6   $39,000   SFH 3 br/1 ba   1319 Clermont Ave, Atlanta GA, 30344  12/11/2014
Rent Comparables - Estimated Rent $830 (range: $695 - $1,200)
# 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   $695   SFH 3 br/1 ba 1,025 sqft  2168 Penrose Dr, East Point GA, 30344  8/8/2014
3   $775   SFH 3 br/2 ba 1,184 sqft  2156 Westover Dr, East Point GA, 30344  7/11/2014
4   $800   SFH 3 br/2 ba 1,156 sqft  2191 Penrose Drive, East Point GA, 30344  12/16/2014
5   $850   SFH 3 br/2 ba 1,400 sqft  2243 Westover Dr, Atlanta GA, 30344  3/31/2014
6   $950   SFH 3 br/2 ba 1,332 sqft  2161 Woodberry Avenue, East Point, GA, East Point GA, 30344  9/30/2014
7   $875   SFH 3 br/2 ba 1,500 sqft  2118 Delowe Dr, Atlanta GA, 30344  6/7/2014
8   $750   SFH 3 br/1 ba 1,489 sqft  2390 Lumpkin St, East Point, GA, East Point GA, 30344  9/3/2014
9   $1,200   SFH 3 br/2 ba 2,604 sqft  1918 Stanton Road, Atlanta GA, 30344  7/14/2014
10   $1,025   SFH 3 br/2.5 ba 1,728 sqft  1922 Stanton Rd, Atlanta GA, 30344  12/17/2014