1961 S Columbia Pl Decatur, GA 30032
3bd, 2ba | 1,317sqft | Built in 1954
investment property - 1961 S Columbia Pl, Decatur, GA 30032, Dekalb - image 0
Expand
investment property - 1961 S Columbia Pl, Decatur, GA 30032, Dekalb - image 0
investment property - 1961 S Columbia Pl, Decatur, GA 30032, Dekalb - image 1
investment property - 1961 S Columbia Pl, Decatur, GA 30032, Dekalb - image 2
List Price
$194,900
Initial Investment : $197,961
Purchase Price
$194,900
Down Payment
100%
Rent
$1,250

Total Return
$63,539
Annualized Return
6.2%
Cap Rate
5.1%
Gross Yield
7.7%
Cash Flow
$9,346
Appreciation
2.4%
Gross Yield
7.7%
 
Cap Rate
5.1%
 
Cash on Cash
4.7%
 
Ann. Return
6.2%
in 5 years
Initial Investment
$197,961
Purchase Price
$194,900
Down Payment
100%
Loan Interest Rate
4.250%
Closing Costs
1.50%
Est. Immediate Costs
$138
Total Return
$63,539
Appreciation
2.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $9,346 $9,945 $10,581 $12,285
Monthly $779 $829 $882 $1,024
Property Value in 2025
$219,410
Loan Balance
$0
Disposition Fees
-$7,679

Sale Proceeds
$211,731

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $49,770
$830/mo
$107,719
$898/mo
$252,775
$1,053/mo
$447,719
$1,244/mo
Cumulative Appreciation Gain $24,510
$59,456
$146,933
$264,495
Equity Build Up $194,900
$194,900
$194,900
$194,900
Total Investment Value $269,180
$362,075
$594,609
$907,115