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

$599,900

For Sale - Active
1177 Lucky Debonair Dr, Macon, GA 31210
5 Beds
4.5 Baths
5,052 Square Feet
0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Sep 01, 2025 at 10:08AM

Investment Summary


Monthly Cash Flow
-$1,451
Cap Rate
3.2%
Cash-on-Cash Return
-12.6%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-8.2%

Property Description


0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a

Beautifully updated and spacious estate situated on just under four acres! This impressive five bedroom, three full bath and two half bath home offers multiple living options, including two primary suites; one on the main level and one upstairs. Each of the five bedrooms offers oversized walk-in closets. Don't miss the surprise playroom through the closet in the fourth bedroom! Home has been thoughtfully renovated with an open concept main level layout while also providing fresh neutral paint, designer lighting and hardware, luxury vinyl plank flooring and new carpet in the bedrooms. The stunning kitchen features new custom cabinetry, quartz countertops, dual sinks and stainless steel appliances including desired gas stovetop. Enjoy peaceful views of the private, wooded backyard from the screened in porch and deck, perfect spots for relaxing or entertaining. The lot is cleared around the home for easy upkeep, while the rest of the acreage offers endless possibilities for expansion, recreation or gardening. The finished walk out basement adds even more living space complete with a large den, additional bedroom and bathroom, ample storage and a versatile flex room ideal for an office or gym. This property blends comfort, functionality and room to grow inside and out!

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, Parking Pad, Off Street
  • Details: Attached, Carport, Kitchen Level, Parking Pad
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Total): 4.5

Interior Features

  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Crawl Space, Exterior Entry, Finished, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Pillar/Post/Pier, Slab
  • Roof Type: Gable
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $100/annually

Land Information

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

Lot Information

  • Parcel ID: J0030053
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side
  • Year Built: 1974

Tax Information

  • Annual Tax: $3,620

Utilities

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

Location

  • County: Bibb

Listing Details


Listed by:
Laura Kostovetsky
Rivoli Realty
(478) 477-6528

Source:
Georgia MLS
MLS#: 10586796
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,451
Cap Rate
3.2%
Cash-on-Cash Return
-12.6%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-8.2%

Purchase Details

Find an Agent

Purchase price:
$599,900
Amount financed:
-$479,920
Down payment:
$119,980
Closing costs:
$17,997
Rehab costs:
$0
Initial cash invested:
$137,977
Square feet:
5,052
Cost per square foot:
$119
Monthly rent per square foot:
$0.55

Financing Details

Find a Lender

Loan amount:
$479,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,073
Property tax:
$302
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,571

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$302-$3,620
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (0%)
0%-$8-$96
Total operating expenses: (36%)
36%-$1,010-$12,116

Cash Flow


Monthly Yearly
Net operating income:
$1,622 $19,464
Mortgage payments:
-$3,073 -$36,876
Cash flow:
$1,451 $17,412