5956 Stonewall Dr

	A	B	D	E	G	H
1
2	Analysis of	Quadruplex in Union City		https://www.zillow.com/homedetails/5956-Stonewall-Dr-Union-City-GA-30291/2070335389_zpid/
3		5956 Stonewall Dr, Union City, GA 30291
4
5	COST ASSUMPTIONS		REVENUE ASSUMPTIONS		TEAM
6	Purchase price	$485,000	Monthly rent	$6,376	Realtor	Marilyn Pumphrey
7	Land value (25%)	$121,250	Vacancy rate	5.00%	Loan Officer
8	Building value (75%)	$363,750	Repairs & maintenance	5.00%	Partner
9	Improvements	$50,000	Capital expenditures	5.00%
10	Closing costs	$12,125	Management fees	7.00%
11	TOTAL COST	$547,125			FACTS AND FEATURES
12					Type	Quadruplex
13					Year built	1983
14					Heating	central
15	FINANCING ASSUMPTIONS		CF & ROI (Outsourced PM)		Cooling	central air
16	Down payment	20.00%	Annual cash flow	$ 30,332	Parking	open parking
17	Finance ammount	$388,000	Cash ROI	19.06%	Buyer's agent fee	2.00%
18	Down payment ammount	$97,000	TOTAL ROI	23.21%
19	Interest rate	4.20%
20	Tax rate	1.07%
21	Mortgage (Years)	30
22	Mortgage payment	$1,897.39
23	CASH OUTLAY	$159,125
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100