Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$395,000

For Sale - Active
100 Jamestown Ct, Centerville, GA 31028
3 Beds
3 Baths
0 Square Feet
0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a
Checked: 22 hours ago
Updated: Sep 25, 2025 at 10:07AM

Investment Summary


Monthly Cash Flow
-$704
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Property Description


0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a

Stunning Home in Jamestown @ Eagle Springs! 3 Beds | 2.5 Baths | 3-Car Garage | 2 Living Areas | All-Brick Exterior Welcome to this gorgeous home located in the highly sought-after Jamestown @ Eagle Springs subdivision! Offering 3 spacious bedrooms and 2.5 baths, this home is packed with comfort, space, and elegant features. The owner's suite is a private retreat with a tray ceiling, his and her closets, and direct access to a covered back porch. The luxurious ensuite bathroom boasts a jetted tub, separate tiled shower, double vanities, and a private toilet room. The hall bath features double sinks, tile floors, and a convenient bedroom/hallway entry. A stylish half bath includes a custom vanity and tile flooring. Enjoy two large living areas-a massive living room and a cozy den with fireplace. The kitchen is a chef's dream with ample cabinetry and counter space, a 4-seat breakfast bar, full appliance package, and a spacious dining area perfect for entertaining. Exterior features include:- Full 4-sides brick construction- Large covered front porch- Screened back porch- 3-car garage- Vinyl privacy fence Additional upgrades: hardwood flooring, tray ceilings, crown molding, new HVAC system, and abundant storage throughout. This home is the perfect blend of luxury, space, and location-don't miss out! Schedule your private tour today.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Masonry
  • Roof Type: Gable
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • HOA Fee: $645/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0C002A033000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 2005

Tax Information

  • Annual Tax: $4,221

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Houston

Listing Details


Listed by:
Craig Gordon
House To Home Properties &Commercial
(478) 714-2528

Source:
Georgia MLS
MLS#: 10560118
Georgia MLS

Investment Summary


Monthly Cash Flow
-$704
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Purchase Details

Find an Agent

Purchase price:
$395,000
Amount financed:
-$316,000
Down payment:
$79,000
Closing costs:
$11,850
Rehab costs:
$0
Initial cash invested:
$90,850
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$316,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,023
Property tax:
$352
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,550

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$352-$4,221
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (2%)
2%-$54-$648
Total operating expenses: (41%)
41%-$1,031-$12,369

Cash Flow


Monthly Yearly
Net operating income:
$1,319 $15,828
Mortgage payments:
-$2,023 -$24,276
Cash flow:
-$704 -$8,448