Portfolios

Southeast - Total Return

  • Diversified blend of quality GA and FL assets
  • The homes are fully leased with above average current in-place gross yields
  • Representative markets include strong forecasts for future home price appreciation
Brent Long
510-269-9391
Investment Price
A marketplace fee of 0.5% of the aggregate, agreed upon sales price of the properties to be acquired will be applied to your transaction and be payable at closing.
$883,684
Number of Properties
2 of 7 available
Current Rent | Market Rent
Current Rent: Monthly rent under current lease.

Market Rent: Estimate of monthly rent if properties were leased in the current rental market.
View Financials
Average Price
 
$126,241
Avg. Monthly Rent
 
$1,124
Total Monthly Rent
 
$7,870
Unlevered Cash Flow
First year Net Cash Flow received after all operating expenses, capital expenditures, property taxes, and assuming 5% vacancy and no debt.
 
$50,233
Appreciation

Forecasted annual appreciation percentage increase over a 5 yr time horizon based upon monthly home appreciation data from Collateral Analytics, LLC.

 
2.0%
Average Size
 
1,608sqft
Number of Properties
 
7
Occupancy
 
100.0%
Gross Yield
Monthly rent x 12 months, divided by purchase price.
 
10.8%
Unlevered Net Yield
Annual net operating income minus capital expenditures, divided by purchase price. Assuming 5% vacancy and no debt.
 
5.7%
Levered IRR
A measure of annualized net return on an equity investment. Equals the discount rate at which the sum of the present value of all cash flows is zero. Calculation based on values in Manage Assumptions, 5 year hold period, 3% annual rent growth, and estimated disposition fees of 3.5%.
 
12.3%
Average Year Built
 
1996
Address Year Built Price Current Rent Gross
Yield
Monthly rent x 12 months, divided by purchase price.
Unlevered
Net Yield
Annual net operating income minus capital expenditures, divided by purchase price. Assuming 5% vacancy and no debt.
Unlevered
Cash Flow
First year Net Cash Flow received after all operating expenses, capital expenditures, property taxes, and assuming 5% vacancy and no debt.
Levered
IRR
A measure of annualized net return on an equity investment. Equals the discount rate at which the sum of the present value of all cash flows is zero. Calculation based on values in Manage Assumptions, 5 year hold period, 3% annual rent growth, and estimated disposition fees of 3.5%.
Status
4610 Post Ridge Ln
Lithonia, GA 30038
1999 $117,200
$1,010 10.3% 4.7% $5,559 11.5% For Sale
1378 Mill Lake Cir
Stone Mountain, GA 30088
1984 $108,300
$885 9.8% 5.4% $5,831 13.4% For Sale
1421 Iron Gate Blvd
Jonesboro, GA 30238
1972 $89,300
$885 11.9% 6.8% $6,081 16.1% Sale Pending
5480 Saint Lo Ln
Atlanta, GA 30349
2015 $109,500
$1,055 11.6% 7.0% $7,664 16.1% Sold
4330 Alysheba Drive
Fairburn, GA 30213
2007 $185,900
$1,590 10.3% 6.0% $11,204 12.1% Sold
1625 Clay Street, 5th Floor, Oakland, CA 94612 Phone: 510-269-9400
Help