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

$384,900

For Sale - Active
104 Red Fox Run, Dublin, GA 31021
3 Beds
2 Baths
2,725 Square Feet
0.00 Acres Lot
Built in 2003
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: Aug 12, 2025 at 03:28AM

Investment Summary


Monthly Cash Flow
-$547
Cap Rate
4.4%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-3.2%

Property Description


0.00 Acres Lot
Built in 2003
For Sale - Active
Units n/a

A renovated dream home in the heart of beautiful Dublin! This home was recently remodeled with new floors throughout, new trim and paint, new appliances, cabinets, countertops, kitchen island, 7 new ceiling fans and new upgraded light fixtures. This stunning all brick, one level, 3 bedroom, 2 bath home is customized with an open floor plan that's perfect for modern living and entertaining! The total heated and air-conditioned living space of this home is 2,955. The main house is 2,725 Sq. ft. and just steps away from the sun room is a separate finished 230 sq.ft. building with heat and air. Thie separate building is perfect of an office, craft room, a man cave or whatever you heart desires. When you walk through the door, the kitchen immediately captures your attention with its expansive, extra-large, 52 sq. ft., center island, a stunning focal point that offers both style and practicality. Framed by elegant cabinetry, this generous space invites you and your guest to prep, cook and serve with ease. The thoughtful layout ensures everyone has room to fellowship without getting in each other's way. Whether hosting dinner parties or casual gatherings, this kitchen is designed to be the vibrant heart of the home. This home's split-bedroom layout ensures privacy and comfort. The spacious primary suite, (13'6" x 21'3", 287 sq. ft.) features an on-suite bathroom with a tiled shower, soaker tub, custom vanity and a walk-in closet, it is your own personal retreat. The guest area, on the opposite end of the house, includes two additional bedrooms, one which provides a custom closet with an integrated dresser that optimizes both space and functionality and a full bath with shower and tub. Relax and unwind in the heated and air-conditioned sunroom, which is wrapped in gorgeous tongue and groove pine wood walls and bamboo flooring, it offers serine views of the private shaded backyard, the perfect spot for your morning coffee, reading your favorite book or an evening retreat. The large walk-in pantry provides lots of storage that is only a few steps away from the kitchen. The pantry was once a half bath, and it still has all the plumbing, it could be easily turned back into a half bath. This home is beautifully landscaped, and the entire lawn has a lawn sprinkler system in a separate water meter which allows you to water the lawn without paying extra sewage cost. This home is conveniently located to medical care, the hospital, shopping, schools and dining.

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: Attached, Garage, Garage Door Opener, Kitchen Level, Parking Pad, Side/Rear Entrance
  • Details: Garage, Garage Door Opener, Off Street
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $225/annually

Land Information

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

Lot Information

  • Parcel ID: D09C044
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side, Ranch
  • Year Built: 2003

Tax Information

  • Annual Tax: $3,369

Utilities

  • Water & Sewer: Public
  • Heating: Heat Pump, Central, Electric, Forced Air, Hot Water
  • Cooling: Ceiling Fan(s), Central Air, Electric, Heat Pump, Window Unit(s)

Location

  • County: Laurens

Listing Details


Listed by:
Ralph M Harvey III
Listwithfreedom.com INC
(855) 456-4945

Source:
Georgia MLS
MLS#: 10572180
Georgia MLS

Investment Summary


Monthly Cash Flow
-$547
Cap Rate
4.4%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-3.2%

Purchase Details

Find an Agent

Purchase price:
$384,900
Amount financed:
-$307,920
Down payment:
$76,980
Closing costs:
$11,547
Rehab costs:
$0
Initial cash invested:
$88,527
Square feet:
2,725
Cost per square foot:
$141
Monthly rent per square foot:
$0.92

Financing Details

Find a Lender

Loan amount:
$307,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,972
Property tax:
$281
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,428

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: (11%)
11%-$281-$3,370
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: (1%)
1%-$19-$228
Total operating expenses: (37%)
37%-$925-$11,098

Cash Flow


Monthly Yearly
Net operating income:
$1,425 $17,100
Mortgage payments:
-$1,972 -$23,664
Cash flow:
$547 $6,564