◎ Sq. Footage: 2,166◎ Type: Single Family◎ Parking: 2 Attached Garage spaces◎ Year Build: 1976◎ Lot Size: 0.6acc◎ Bedrooms: 4◎ Bathrooms: 3◎ Purchase Price: $487,500.00
- Principal Balance: $357,435.93
- Heloc Balance: $ 79,423.52
- Cash To Seller & agent: $30,000.00
- Wholsale Fee: $20,000.00
◎ Total Down Payment: $50,000.00
- Cash to Seller $10,000.00
- Cash to Agent $20,000.00
- Wholsale Fee $20,000.00
◎ Monthly (PITI) Holding Costs: $3,160.31
- Principal: $647.65
- Interest: $968.06
- Taxes: $587.32
- Insurance: $209.17
- Heloc Payment: 748.31
◎ Interest Rate: (Morgage 3.25%) &(Heloc %9.63)◎ ARV: $589,000.00◎ Your Exit ROI Strategy: Wrap/Rent/ Lease/personal Rreasons◎ Estimate LTR Rent: $2,700.00
- STR (81K yearly)
- LTR ($2,400-$3,100)
◎ Monthly Estimate Cash Flow: N/A◎ COMPS
- 2777 Eastwood Dr, Decatur, GA 30032 ($615,000.00) sqft 2,916
- 2059 Cogar Dr, Decatur, GA 30032 ($600,000.00) sqft 2,412
- 2023 Marco Dr, Decatur, GA 30032 ($523,500.00) sqft 2,008
◎ Equity Buildup: $70,000.00See also