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

$227,900

Under Contract
106 Evergreen Trl, Cartersville, GA 30121
3 Beds
2 Baths
0 Square Feet
0.00 Acres Lot
Built in 1985
Under Contract
Units n/a
Checked: 24 hours ago
Updated: Jun 14, 2025 at 03:40AM

Investment Summary


Monthly Cash Flow
-$125
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.90
Internal Rate of Return (5 years)
1.2%

Property Description


0.00 Acres Lot
Built in 1985
Under Contract
Units n/a

Better than new manufactured home in Cartersville on a quiet street. A complete head to toe renovation. Listed below appraised value for instant equity! Large front porch and completely fenced in yard front and back. Large back yard with 2 more decks and storage shed. Walk right into you're all new kitchen. Brand new LVP flooring through entire house, no carpets here. All new stainless appliances, all new kitchen cabinets, and granite counter tops. All new lighting fixtures. Both bathrooms with all new tubs, showers, toilets and stone top vanities. Interior boasts all new crown moulding, baseboards, doors, fresh paint on interior and exterior. New 6 inch gutters and downspouts. Brand new furnace and HVAC system. New 40 gallon water heater. All new blinds and vapor barrier. Agents current appraisal attached in docs at above list price. Title is retired to land.

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

  • Details: None
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Stories: 1
  • Basement Description: Crawl Space

Exterior Features

  • Foundation: Block
  • Roof Material: Metal

Land Information

  • Land Use: Residential
  • Land Use Subtype: Mobile/Manufactured Home

Lot Information

  • Parcel ID: 0070K000100402
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Mobile
  • Year Built: 1985

Tax Information

  • Annual Tax: $437

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Bartow

Listing Details


Listed by:
Robert Bogino
Drake Realty of Greater Atlanta
(678) 773-7268

Source:
First Multiple Listing Service (FMLS)
MLS#: 7562353
First Multiple Listing Service (FMLS)

Investment Summary


Monthly Cash Flow
-$125
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.90
Internal Rate of Return (5 years)
1.2%

Purchase Details

Find an Agent

Purchase price:
$227,900
Amount financed:
-$182,320
Down payment:
$45,580
Closing costs:
$6,837
Rehab costs:
$0
Initial cash invested:
$52,417
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$182,320
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,193
Property tax:
$36
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,341

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$36-$437
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$436-$5,237

Cash Flow


Monthly Yearly
Net operating income:
$1,068 $12,816
Mortgage payments:
-$1,193 -$14,316
Cash flow:
$125 $1,500