2682 MCAFEE RD, DECATUR, GA 30032

$
50000.00
Down Payment Cost: $50,000.00
Total Price: $487,500.00
Interest:  %.3.25
Monthly Payments: $3,160.31
Description: Single Family
ARV: $589,000.00 (See Comps) New Construction $620,000.00+
Benefits: On the last page, you can access Transaction documents and Click Available to access Rental Comps/ARV Comps/Original Agreement/Distribution of the Down Payment/HOA/CC&Rs/Loan Info/ETC
Ballon: NO
PROPERTY DESCRIPTION
PRICE Breakdown
Cash Flow
Transaction Documents

PROPERTY DESCRIPTION

Sq. Footage: 2,166
Type: Single Family
Parking: 2 Attached Garage spaces
Year Build: 1976
Lot Size: 0.6acc
Bedrooms: 4
Bathrooms: 3

PRICE Breakdown

Purchase Price: $487,500.00
  1. Principal Balance: $357,435.93
  2. Heloc Balance: $ 79,423.52
  3. Cash To Seller & agent: $30,000.00
  4. Wholsale Fee: $20,000.00

Total Down Payment: $50,000.00
  1. Cash to Seller $10,000.00
  2. Cash to Agent $20,000.00
  3. Wholsale Fee $20,000.00

Monthly (PITI) Holding Costs: $3,160.31
  1. Principal: $647.65
  2. Interest: $968.06
  3. Taxes: $587.32
  4. Insurance: $209.17
  5. Heloc Payment: 748.31
Interest Rate: (Morgage 3.25%) &(Heloc %9.63)
ARV: $589,000.00


Cash Flow


Your Exit ROI Strategy: Wrap/Rent/ Lease/personal Rreasons

Estimate LTR Rent: $2,700.00
  1. STR (81K yearly)
  2. LTR ($2,400-$3,100)

Monthly Estimate Cash Flow: N/A

COMPS
  1. 2777 Eastwood Dr, Decatur, GA 30032 ($615,000.00) sqft 2,916
  2. 2059 Cogar Dr, Decatur, GA 30032 ($600,000.00) sqft 2,412
  3. 2023 Marco Dr, Decatur, GA 30032 ($523,500.00) sqft 2,008
Equity Buildup: $70,000.00

Transaction Documents

See also
Made on
Tilda