$735,000
bedrooms
0
bathrooms
0
square feet
0
Acreage
0.723
Open Houses
-
year built
1986
Full Baths
0
Half Baths
0
Fully renovated, this property offers excellent cash flow potential w/turnkey PM in place. If you are looking to build wealth, Current appraisal November 2024 of $830,000 PROPERTY HIGHLIGHTS: Unit Type: 4-unit Large Townhome quadplex, each with 2 beds and 2 baths, totaling 4,520 sq. ft. Co Recent Renovations: $120,000 over the last 14 months, including large back decks and added storage, backing onto a quiet greenbelt. CURRENT RENT ROLL: Co Unit A: 51,395 (lease until 4/30/25) Co Unit B: 51,495 (lease until 4/30/25) Co Unit C: 51,435 (lease until 1/31/26) Co Unit D: Vacant (potential rent assumed at $1,495) FINANCIAL SUMMARY: 1. Gross Rental Income: Co Annual income assuming full occupancy: $69,840 2. Annual Expenses: Co Estimated at 16% of gross income: $11,174.40 3. Net Operating Income (NOl): Co After expenses: $58,665.60 4. Cap Rate: Co Actual cap rate is 7.52%, Projected 8% CAP RATE! Cash Flow: Co Assuming a 6.3% interest rate on a 30-year loan, the annual debt service is approximately $43,424.52. Co After debt service, projected annual cash flow is $15,241.08, Strong positive cash return. Seller open to discussion buying down buyer interest rate, 5-6% mortgage rate possible to increase cashflow!
Location | |
Subdivision | Marsh Harbor |
County | Clayton |
Elementary School | Swint |
Middle School | Pointe South |
High School | Mundys Mill |
Open houses
None scheduled.
Find out more
Tell us who you are, and we will have someone reach out to you.
MLS number: 10418255
Listing agent:
Innovative Properties Group
Listing broker:
Remax Town & Country
(770) 596-6599
Copyright © 2024 Georgia Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
[source]
Last update: Tuesday, November 26 2024 at 6:11 p.m. EST
Kotohomes National
Other listings you might be interested in
$735,000
0 Bed •
0 Bath •
0 ft²
8537 Pineland Drive
Jonesboro, GA 30238
$659,900
0 Bed •
0 Bath •
0 ft²
5572 Glore Drive SW
Mableton, GA 30126
$799,900
0 Bed •
0 Bath •
0 ft²
810 Palm Street
Canton, GA 30115
$799,900
0 Bed •
0 Bath •
0 ft²
810 Palm
Canton, GA 30115
$950,000
0 Bed •
0 Bath •
0 ft²
1256 Chambers
Mcdonough, GA 30253
$950,000
0 Bed •
0 Bath •
0 ft²
1256 Chambers Road
Mcdonough, GA 30253
$645,000
0 Bed •
0 Bath •
0 ft²
2175 Emory
Covington, GA 30014
$844,900
0 Bed •
0 Bath •
0 ft²
2185 / 2187 Todd
Greenville, GA 30222
$625,000
0 Bed •
0 Bath •
0 ft²
3713 Ashford Dunwoody Road NE
Brookhaven, GA 30319
$599,900
0 Bed •
0 Bath •
0 ft²
1575 Corinth Poseyville Road
Bremen, GA 30110
$975,000
0 Bed •
0 Bath •
0 ft²
1351 New Franklin
Lagrange, GA 30240
$1,199,000
0 Bed •
0 Bath •
0 ft²
156 S Johnson
Newborn, GA 30056