FAQ's 
HomePropertiesAbout UsBlogBroker Portal
Atlanta, Georgia
Cape Coral, Florida
Columbus, Ohio
Musa at Daniels - Fort Myers, FL
Royal Greens at Gateway
Broker Property Inventory
Foreign Tax Law
Cash Flow Analyzer Tool
140 Kentwood Springs Dr
Hampton, GA - 4 Bedroom / 3 Bathroom / 3362 SQFT / Single Family
New Ribbon







Captcha Image


    Click "Update" to run the Calculator.

    You can adjust the white fields as needed.

         
        All Cash Leverage (1) Leverage (2)
    Purchase Price (V) $
    Annual Income $
    Annual Expenses
    HOA $
    Taxes $
    Insurance $
    Management $
    $
    Net Operating Income (NOI) $
    Cap Rate  
    Primary Financing        
    Loan LTV   %
    Loan Amount   -OR- $
    Loan Amount Used (L) $
    Amortized or Interest-Only    
    Interest Rate   %
    Term (years)    
    Periods Per Year    
    Monthly Payments    
    Annual Payments $
    Loan Constant    
    Leverage Ratio (V/E)  
    Cash Invested Out Of Pocket (E) $
    Cash Flow (Before Taxes) $
    Annual Cash-on-Cash Return %
    Leverage Result
    (Negative, Positive, Neutral)
       

     

    New Ribbon
    Wholesale Price:
    Only
    169900
    Est. Replacement 369820
    Price / SQFT
    $51
    Est. Replacement /SQFT 110
      Monthly Annually
    Est. Rental Income 1275 15300
    Property Taxes 104 1248
    HOA Fees 28 330
    Hazard Insurance 50 600
    Management Fee 127 1524
    Cash Flow 967 11598
    Est. Net Yield
    7%
    Huge home is fantastic neighborhood and great school district. Home sold at the height of the market for $200,000+. This single family home is fully renovated and tenanted for instant cash flow. Area appreciation at 4% PA.

    As Featured On
    USAPD
    Homepage
    Investment Properties
    Meet Our Team
    About Us
    New Properties
    Atlanta Properties
    Woodcliff - Columbus, OH
    Musa - Ft. Myers, FL
    Royal Greens - Ft. Myers, FL
    Brokers
    Need Live Inventory?
    AgentLock Broker Site
    Market Education
    FAQ's
    Investing News
    USAPD Blog
    10 Best Cities
    Cap Rates Explained
    Warren Buffet Says..
    Deal Notifications
    ©2009-2011 WRI Capital Group, INC / USA Property Dealer All Rights Reserved. Disclaimer. | 9720 Commerce Center Court, Fort Myers, FL, 33908 | 866.670.1335 Admin Login