5901 Pine Glen

FAQ's

Home

Properties

About Us

Blog

Broker 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

5901 Pine Glen
Riverdale, Georgia - 3 Bedroom / 1.5 Bathroom / 1026 SQFT / Single Family

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)

Wholesale Price:	Only 59900
Est. Replacement	112860
Price / SQFT	$58
Est. Replacement /SQFT	110

	Monthly	Annually
Est. Rental Income	759	9108
Property Taxes	63	756
HOA Fees	0	0
Hazard Insurance	50	600
Management Fee	75	900
Cash Flow	571	6852

Est. Net Yield

11%

Pine Glen Court is a 3 Bedroom, one level home built in 1962 that sits on a private cul-de-sac lot with green space to the rear. This property is located in Riverdale GA and convenient to the Atlanta Airport. The Airport, Downtown Government and Business offices and the local service sector are the main employers.