|
Zero Down Investment Property!
|
- Newly refurbished properties with tenants.
- Properties starting at $70,000.
- Up to $750/mo cash flow. (15% cap rates)
- 500 people move to Atlanta every day!
- Expected to add 2 million people by 2030.
- 3-Year appreciation forecast of 12.3%.
|

|
Our Zero Down Investment Program is a unique real estate acquisition system enabling investors who
have good credit, but want to conserve their cash resources, to purchase
fully refurbished and tenanted single-family properties. By reducing the down-payment requirements, investors can purchase more
income properties.
Currently, we are acquiring properties in the Atlanta market because we believe it displays the strongest long-term economic indicators, and provides some of the best real estate values for
real estate investors.
KEY PROGRAM BENEFITS
- Positive Cash Flow on Every Property – Get positive cash flow on every rental property after expenses (principle, interest, taxes, insurance, and management).
- No Down-Payment – Our program is designed to eliminate any down-payment requirements. Your only expense is a
$5,000 administration fee and closing costs.
- 100% Turnkey – Fully refurbished property with full service property management.
EXAMPLE ZERO-DOWN PROPERTY
| 4667 Weyburn Lane, Stone Mountain (Atlanta) |

Click Here to Learn More |
Market Value: |
$90,000 |
Rental Income: |
$950 |
| Price: |
$63,000 |
Mortgage: |
$346 |
| Bedrooms: |
3 |
Property Tax: |
$93 |
| Baths: |
2.5 |
Insurance/HOA: |
$50 |
| Size: |
1,700 |
Property Mgmt: |
$95 |
| Built: |
1972 |
CASH FLOW: * |
$366 |
| Parking: |
2 Car Att. |
Cap Rate: |
13.6% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
| Tile in kitchen and bath, granite counters in all 3 bathrooms with granite counters in kitchen. Hardwood in common areas, and carpet and new paint. |
* Based on a 0% down-payment, 30-year fixed-rate mortgage at 5.2%.
CURRENT INVENTORY (Conventional Financing)

| Winding Trail Way (Douglas), Atlanta |
5 Photos
Home for sale: Winding Trail Way (Douglas), Atlanta, GA
|
Market Value: |
$92,900 |
Rental Income: |
$995 |
| Price: |
$92,900 |
Property Tax: |
$109 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2 |
Property Mgmt: |
$80 |
| Size: |
1,261 |
Cash Flow (NOI): |
$756 |
| Built: |
0 |
Cap Rate: |
9.8% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.1% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Split foyer home with bonus room. Cul-de-sac lot, deck, living/dining room combo, fireplace, kitchen and breakfast area. |
| Fulyon, Atlanta |
2 Photos
Home for sale: Fulyon, Atlanta, GA
|
Market Value: |
$79,900 |
Rental Income: |
$1,095 |
| Price: |
$79,900 |
Property Tax: |
$173 |
| Bedrooms: |
4 |
Insurance/HOA: |
$50 |
| Baths: |
2 |
Property Mgmt: |
$88 |
| Size: |
1,636 |
Cash Flow (NOI): |
$784 |
| Built: |
0 |
Cap Rate: |
11.8% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.4% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Two-story home with 2-car garage, fireplace, family room, kitchen, breakfast area, and patio. Home foreclosed in 2010. |
| Lithonia, DeKalb County, Atlanta |
4 Photos
Home for sale: Lithonia, DeKalb County, Atlanta, GA
|
Market Value: |
$87,900 |
Rental Income: |
$995 |
| Price: |
$87,900 |
Property Tax: |
$120 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2 |
Property Mgmt: |
$80 |
| Size: |
1,682 |
Cash Flow (NOI): |
$745 |
| Built: |
0 |
Cap Rate: |
10.2% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.1% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Split level home with living room/dining room combo, 2 car garage, fire, and family room. |
| Conley, DeKalb County, Atlanta |
2 Photos
Home for sale: Conley, DeKalb County, Atlanta, GA
|
Market Value: |
$109,900 |
Rental Income: |
$1,250 |
| Price: |
$109,900 |
Property Tax: |
$232 |
| Bedrooms: |
4 |
Insurance/HOA: |
$50 |
| Baths: |
2.5 |
Property Mgmt: |
$100 |
| Size: |
2,732 |
Cash Flow (NOI): |
$868 |
| Built: |
0 |
Cap Rate: |
9.5% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.1% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Two-story home on cul-de-sac lot featuring kitchen, living room, dining room, and family room with fireplace. Master bedroom also has a sitting area. |
| Creekside Place (Decatur), Atlanta |
5 Photos
Home for sale: Creekside Place (Decatur), Atlanta, GA
|
Market Value: |
$78,900 |
Rental Income: |
$900 |
| Price: |
$78,900 |
Property Tax: |
$75 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2.5 |
Property Mgmt: |
$72 |
| Size: |
1,684 |
Cash Flow (NOI): |
$703 |
| Built: |
0 |
Cap Rate: |
10.7% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.1% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Split level home with step down family room and fireplace, eat in kitchen, 2-car garage. |
| West Willenhall Way (Lithonia), Atlanta |
6 Photos
Home for sale: West Willenhall Way (Lithonia), Atlanta, GA
|
Market Value: |
$80,900 |
Rental Income: |
$950 |
| Price: |
$80,900 |
Property Tax: |
$157 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2.5 |
Property Mgmt: |
$76 |
| Size: |
1,683 |
Cash Flow (NOI): |
$667 |
| Built: |
0 |
Cap Rate: |
9.9% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.2% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Split level home with 2-car garage, family room, separate den, break fast area. |
| Phillip Court, Atlanta |
1 Photo
Home for sale: Phillip Court, Atlanta, GA
|
Market Value: |
$79,900 |
Rental Income: |
$950 |
| Price: |
$79,900 |
Property Tax: |
$119 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2 |
Property Mgmt: |
$76 |
| Size: |
1,476 |
Cash Flow (NOI): |
$705 |
| Built: |
0 |
Cap Rate: |
10.6% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.2% |
| Leased: |
|
DealGrader™: |
9.1 |
|
|
| Ranch home on wooded lot with fence, 2 car garage, fireplace, breakfast
room, dining room, living room, and 9ft ceilings. Home foreclosed in
2011 for $144,947. [Currently under rehab.]
|
| Ellenwood, Atlanta |
1 Photo
Home for sale: Ellenwood, Atlanta, GA
|
Market Value: |
$85,900 |
Rental Income: |
$1,100 |
| Price: |
$85,900 |
Property Tax: |
$93 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2.5 |
Property Mgmt: |
$88 |
| Size: |
2,172 |
Cash Flow (NOI): |
$869 |
| Built: |
0 |
Cap Rate: |
12.1% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.3% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| Split level home with kitchen, dining room, two-car garage, family room, cathedral ceilings, entry foyer, hardwood floors and MORE! |
| San Marcos Cove (Gwinnett), Atlanta |
5 Photos
Home for sale: San Marcos Cove (Gwinnett), Atlanta, GA
|
Market Value: |
$121,900 |
Rental Income: |
$1,200 |
| Price: |
$121,900 |
Property Tax: |
$147 |
| Bedrooms: |
3 |
Insurance/HOA: |
$92 |
| Baths: |
2.5 |
Property Mgmt: |
$96 |
| Size: |
1,786 |
Cash Flow (NOI): |
$865 |
| Built: |
0 |
Cap Rate: |
8.5% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.0% |
| Leased: |
|
DealGrader™: |
9.1 |
|
|
| Home on cul-de-sac lot with fenced yard. Large kitchen, breakfast
area, dining room, family room with fireplace, and vaulted ceilings.
Home also has a large rear deck with 2 car garage. Home sold in 1999 for
$140,000. [Currently being rehabbed.]
|
| Lone Oak Way, Atlanta |
6 Photos
Home for sale: Lone Oak Way, Atlanta, GA
|
Market Value: |
$85,900 |
Rental Income: |
$995 |
| Price: |
$85,900 |
Property Tax: |
$126 |
| Bedrooms: |
3 |
Insurance/HOA: |
$86 |
| Baths: |
2 |
Property Mgmt: |
$80 |
| Size: |
1,884 |
Cash Flow (NOI): |
$703 |
| Built: |
0 |
Cap Rate: |
9.8% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.2% |
| Leased: |
|
DealGrader™: |
9.1 |
|
|
| Split level home with 3 car garage. Walking distance to shopping and
dining. Kitchen, living room, dining room and fireplace. Home sold in
2004 for $136,000. [Currently being rehabbed.]
|
New Investment Opportunities Coming Soon!
Cash Flow and Equity Accumulation
|
| CASH-FLOW |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Gross Scheduled Income |
|
|
|
|
|
|
|
|
| Vacancy Allowance |
|
|
|
|
|
|
|
|
| Total Operating Income |
|
|
|
|
|
|
|
|
| Property Taxes |
|
|
|
|
|
|
|
|
| Insurance |
|
|
|
|
|
|
|
|
| Homeowners Association |
|
|
|
|
|
|
|
|
| Maintenance Reserve |
|
|
|
|
|
|
|
|
| Property Management |
|
|
|
|
|
|
|
|
| minus Total Operating Expenses |
|
|
|
|
|
|
|
|
| Net Operating Income |
|
|
|
|
|
|
|
|
| minus Mortgage Expense |
|
|
|
|
|
|
|
|
| GROSS CASH FLOW |
|
|
|
|
|
|
|
|
| Plus Principle Paydown |
|
|
|
|
|
|
|
|
| Plus Yearly Appreciation |
|
|
|
|
|
|
|
|
| EFFECTIVE NET CASH FLOW |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| EQUITY ACCUMULATION |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Property Value |
|
|
|
|
|
|
|
|
| (Mortgage Balance) |
|
|
|
|
|
|
|
|
| EQUITY (WEALTH) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| TAX BENEFIT |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Depreciation |
|
|
|
|
|
|
|
|
| Mortgage Interest |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| FINANCIAL PERFORMANCE |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Capitalization (Cap) Rate |
|
|
|
|
|
|
|
|
| Cash on Cash Return (COC) |
|
|
|
|
|
|
|
|
| Return on Investment (ROI) |
|
|
|
|
|
|
|
|
| Internal Rate of Return (IRR) |
|
|
|
|
|
|
|
|
|