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

$385,000

For Sale - Active
109 Trudie Ln, Macon, GA 31216
4 Beds
0 Baths
2,713 Square Feet
0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Jun 13, 2025 at 03:41AM

Investment Summary


Monthly Cash Flow
-$543
Cap Rate
4.6%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-3.1%

Property Description


0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a

Charming 4 bedroom, 2.5 bath all-brick home with outdoor living and workshop. This all-brick home featuring 4 spacious bedrooms and 2.5 baths is ready for you to relax on the inviting front porch. Perfect for a swing and morning coffee. Enjoy a large back porch, ideal for grilling and entertaining. This property boasts a massive backyard with endless possibilities, plus detached workshop ready for your next project or extra storage. This home has it all; space, charm and functionality. Don't miss out! 20 X 30 SIZE SHOP WITH AC INSIDE SHOP!

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: Mixed
  • Details: Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Roof Type: Gable
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: M1200429
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1997

Tax Information

  • Annual Tax: $3,027

Utilities

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

Location

  • County: Bibb

Investment Summary


Monthly Cash Flow
-$543
Cap Rate
4.6%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-3.1%

Purchase Details

Find an Agent

Purchase price:
$385,000
Amount financed:
-$308,000
Down payment:
$77,000
Closing costs:
$11,550
Rehab costs:
$0
Initial cash invested:
$88,550
Square feet:
2,713
Cost per square foot:
$142
Monthly rent per square foot:
$0.92

Financing Details

Find a Lender

Loan amount:
$308,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,016
Property tax:
$252
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,443

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: (10%)
10%-$252-$3,027
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: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$877-$10,527

Cash Flow


Monthly Yearly
Net operating income:
$1,473 $17,676
Mortgage payments:
-$2,016 -$24,192
Cash flow:
$543 $6,516