Stone Mountain, Georgia Townhouse for 33,500 (Buy and Hold)

[Justin Fernandez]

901 Indian Creek, Stone Mountain Georgia 30083

Purchase Price = 33,500

ARV = 45,638

Repairs = 1900

Comps | Beds | Baths | Price | SQFT | Date Sold

4351 Village Square Ln 30083| 2 | 2.5 | 67550 | 1360 | 6.8.2015

213 Walter Way 30083 | 2 | 2.5 | 55000 | 1296 | 6.22.2015

4695 Shumate Dr 30083 | 2 | 2.5 | 50500 | 1368 | 04.24.2015

I have both BP calculations for All Cash and 20% down + Financing, see summary below.

36,252 with 14.46% COC ROI

20% + Finance

9,452 with 35.05% COC ROI

Message me for full calculations and pictures :)