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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$625,000

For Sale - Active
103 Sunset Dr, Statesboro, GA 30458
4 Beds
0 Baths
3,788 Square Feet
0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 11, 2025 at 03:31AM

Investment Summary


Monthly Cash Flow
-$1,459
Cap Rate
3.3%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-7.8%

Property Description


0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a

Exquisite Executive Home in the most desired Irongate neighborhood. Close to Forest Heights Country Club. This home sits on two lots. 2.53 Acres. 4 Bedrooms 5.5 Baths and 3788 Sq Ft. Large Open Kitchen with Bay Window overlooking brand new Inground Swimming Pool with Plenty of Space to Entertain Guests. Custom Crown Molding throughout the home. New sod around the Pool Area along with an Irrigation System. 7 FT beautiful Iron Fence around the new pool. Private Backyard along with a Brick Deck located off the Family Room. Home features Formal Living Room, Dining Room, Family Room & Play Room/Exercise Room above the Garage with two ways to access the room. Two Wood Burning Fireplaces. Each Bedroom Features it's own Full Bathroom. New renovations include Ceiling fans in all bedrooms, New Double Pane Windows, New Kitchen Appliances, New Pool and Iron Fence. Home features a 2 car garage with New Garage Doors. Don't miss out on this opportunity to own a spacious well-maintained home in a fantastic neighborhood!!! Owner is a Georgia Licensed Real Estate Agent.

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: Attached, Garage, Garage Door Opener
  • Details: Attached, Garage, Garage Door Opener, Kitchen Level, Parking Pad
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 5
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Type: Gable
  • Roof Material: Composition
  • Pool: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $125/annually

Land Information

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

Lot Information

  • Parcel ID: MS11007000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side
  • Year Built: 1978

Tax Information

  • Annual Tax: $4,625

Utilities

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

Location

  • County: Bulloch

Listing Details


Listed by:
Lisa Hendley
BHHS Kennedy Realty
(912) 764-6249

Source:
Georgia MLS
MLS#: 10535147
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,459
Cap Rate
3.3%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-7.8%

Purchase Details

Find an Agent

Purchase price:
$625,000
Amount financed:
-$500,000
Down payment:
$125,000
Closing costs:
$18,750
Rehab costs:
$0
Initial cash invested:
$143,750
Square feet:
3,788
Cost per square foot:
$165
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$500,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,202
Property tax:
$386
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,805

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$386-$4,626
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (0%)
0%-$10-$120
Total operating expenses: (38%)
38%-$1,171-$14,046

Cash Flow


Monthly Yearly
Net operating income:
$1,743 $20,916
Mortgage payments:
-$3,202 -$38,424
Cash flow:
$1,459 $17,508