Atlanta Investment Property

Welcome!  |  Join for Free!   
Real Estate Investment Property

Your Premier Source for Turnkey Cash Flow Investment Property

Atlanta, Georgia

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%.
Atlanta Investment Property

Download the FREE Investment Report

First Name:
Primary Email:

(Report opens in a new window.)

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)
Weyburn Lane, 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) Rent Guarantee

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!


Basic Purchase Information

Est. Property Value $
Purchase Price $
Down Payment (%) $
Equity at Purchase $

Mortgage Calculations

Interest Rate (%)
Down Payment (%)
Loan Term (Fixed)
Loan Amount: $, Loan Term: yrs, Interest Rate: %
Monthly Payment $
Annual Payment $

Cash at Closing

Loan Amount $
Down Payment (%) $
Closing Costs (%) $
Total Cash Required $
 
* Blue boxes can be changed.

Financial Performance Summary

Cap Rate (Year 1)
Cash on Cash Return
Total Equity at Year 5 $

Calculation Assumptions

Rental Income (Monthly) $
Property Taxes $
Insurance $
Homeowners Assoc. $
Management Fee (%)
Maintenance Reserve (%)
Appreciation Rate (%)
Vacancy Allowance (%)
Rental Income Increase (%)
Property Tax Increase (%)
Closing Costs (%)
Closing Costs (Sale) (%)

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
 
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)