Property Details

(Property Sold)

< Previous Property Next Property >

Investment property: Dallas, GA 30132
(Click on photo for more information)

Traditional 3/2 split level home with large kitchen, great room/dining room combo, finished room downstairs, and level fenced backyard. Home sold for $103,00 in 2008.

Address 132 Westwood Drive
Dallas, GA  30132
County Paulding
Year Built 1990
Subdivision
Bedrooms 3
Bathrooms 2
SqFt 1100
Stories 2
Garage

Price $ 73900
Estimated Repairs $ 23000
Estimated Retail Value $ 73900
Estimated Rental Income $ 795
Estimated Property Taxes $ 1471
HOA Fees $ 0

Get Directions To This Property >

Financial Evaluator For This Property >

Print Property Details >

Print a flyer For This Property >

Property Photos

Before

After

Comps

Address 131 Watson Dr.
Dallas, GA 30132

3 BR / 2 BA 		1250 Sq. Ft.
Last Sold On: 05/29/2012

Sales Price: $74,200
Address 206 Mcbee Place
Dallas, GA 30132

3 BR / 2 BA 		1308 Sq. Ft.
Last Sold On: 01/18/2012

Sales Price: $79,000
Address 113 Mount Comet Court
Dallas, GA 30132

3 BR / 2 BA 		1772 Sq. Ft.
Last Sold On: 05/29/2012

Sales Price: $78,000
Address 296 Lakeview Terrace
Dallas, GA 30132

3 BR / 2 BA 		1105 Sq. Ft.
Last Sold On: 07/03/2012

Sales Price: $75,000
Address 31 Alma Drive
Dallas, GA 30132

3 BR / 2 BA 		1524 Sq. Ft.
Last Sold On: 07/27/2012

Sales Price: $90,000

 

Basic Purchase Information
Estimated Property Value $
Purchase Price $
Down Payment (%) $
Equity at Purchase $

Cash at Closing
Loan Amount $
Down Payment (%) $
Closing Costs (%) $
Total Cash Required
at Closing *		 $
* This total does not include potential
escrow reserves for taxes & insurance

Mortgage Calculations
Loan Amount: $, Loan Term: yrs, Interest Rate: %
Mortgage Payment $
Mortgage Payment (Yearly) $

Financial Performance Summary
Cash on Cash Return
(Year 1)
Cap Rate (Year 1)
Total Equity at Year 5 $
Projected Monthly Cash Flow $

Assumptions for Calculations (Annual)
Gross Scheduled Income (Monthly) $
Mortgage Interest Rate (%)
Mortgage Down Payment (%)
Mortgage Loan Term (Fixed)
Property Taxes $
Insurance $
Homeowners Association (Yearly) $
Property Management Fee (%)
Maintenance Reserve (%)
Appreciation Rate (%)
Vacancy Allowance (%)
Rental Income Increase (%)
Property Tax Increase (%)
Closing Costs (Purchase) (%)
Closing Costs (Sale) (%)

Cash Flow and Equity Accumulation
CASH-FLOW MONTHLY YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Gross Scheduled Income
Vacancy Allowance
Total Operating Income
Property Taxes
Insurance
Homeowners Association
Maintenance Reserve
Property Management
minus Total Operating Expenses
Net Operating Income
minus Mortgage Expense
GROSS CASH FLOW
Plus Principle Paydown
Plus Yearly Appreciation
EFFECTIVE NET CASH FLOW
 
EQUITY ACCUMULATION YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Property Value
(Mortgage Balance)
EQUITY (WEALTH)
 
TAX BENEFIT YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Depreciation
Mortgage Interest

Want to learn how we’ve flipped over 700 properties in Metro Atlanta?!


Register here for our upcoming free real estate investing workshop

Register

Enter your Email here to be added to our preferred buyers list


Add Me
View Our Properties Online