Conyers, GA 30094
Conyers, GA 30094
0.0%
Year 1 caprate$0
10 year cashflow0.00%
10 year irrNiche grades and rankings use rigorously analyzed data and user opinions to assess the key aspects of this neighborhood.
Overall neighborhood score:
1520 Marshall Ln SE, Conyers, GA 30094
Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
---|---|---|---|---|---|
Rental revenue | $21,900 | $22,995 | $24,145 | $26,115 | $31,773 |
Vacancy | ($0) | ($920) | ($966) | ($1,045) | ($1,271) |
Operating revenues | $21,900 | $22,075 | $23,179 | $25,070 | $30,502 |
Expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Insurance | ($1,533) | ($1,579) | ($1,627) | ($1,726) | ($2,001) |
Utilities | ($250) | ($258) | ($265) | ($281) | ($326) |
Leasing fee | ($0) | ($599) | ($629) | ($680) | ($827) |
Property mgmt | ($0) | ($1,987) | ($2,086) | ($2,256) | ($2,745) |
Real estate taxes | ($2,517) | ($2,592) | ($2,670) | ($2,832) | ($3,283) |
Repairs maintenance | ($730) | ($1,504) | ($1,549) | ($1,643) | ($1,905) |
Operating expenses | ($5,030) | ($8,519) | ($8,826) | ($9,418) | ($11,087) |
Net Operating Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Operating revenues | $0 | $0 | $0 | $0 | $0 |
Operating expenses | $0 | $0 | $0 | $0 | $0 |
Net operating income | $0 | $0 | $0 | $0 | $0 |
Caprate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Other income & expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Share mgmt | ($1,425) | ($1,468) | ($1,512) | ($1,604) | ($1,859) |
Mortgage payments | $0 | $0 | $0 | $0 | $0 |
Other income & expenses | ($1,425) | ($1,468) | ($1,512) | ($1,604) | ($1,859) |
Cash flow & yield | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Cash flow | $0 | $0 | $0 | $0 | $0 |
Cash yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Down payment | ($285,000) | |||
---|---|---|---|---|
Acquisition fee | ($2,850) | |||
Title insurance | ($2,850) | |||
Debt costs | ||||
Home buyer inspection | ($500) | |||
Leasing fee | ($913) | |||
Reserves | ($3,500) | |||
Total | ($295,613) |
Estimated sale price | $450,000 | |||
---|---|---|---|---|
Disposition fee | ($4,500) | |||
Other disposition costs | ($9,000) | |||
Year 10 mortgage balance | ($0) | |||
Total | $436,500 |