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

$509,000

For Sale - Active
125 Kayla Ct, Locust Grove, GA 30248
4 Beds
3.5 Baths
2,548 Square Feet
0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a
Checked: 19 hours ago
Updated: Aug 13, 2025 at 03:14AM

Investment Summary


Monthly Cash Flow
-$1,146
Cap Rate
3.4%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.4%

Property Description


0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a

Your Dream Home Awaits at 125 Kayla Court, Locust Grove! Tucked at the end of a peaceful cul-de-sac in a quiet one-street subdivision, this stunning 4-bedroom, 3.5-bath home has everything you've been searching for-style, space, and the ultimate backyard oasis! Step inside to an inviting open-concept layout with a vaulted great room that fills with natural light, perfect for both cozy nights in and effortless entertaining. Need flexibility? A dedicated office doubles as a potential 5th bedroom, giving you room to grow or work from home in comfort. Out back, your private retreat awaits-a sparkling in-ground pool, a covered gameday patio, and plenty of room to host barbecues, play, or unwind in total privacy. And for all the storage and hobbies? This home delivers with both an attached garage and a detached double garage, custom-designed to accommodate a small RV, camper, or workshop. There's ample parking for all your toys and guests! Located in the heart of Locust Grove, you'll love being just minutes from: Downtown Locust Grove - charming shops, local eateries, and community events Tanger Outlets - name-brand shopping and unbeatable deals Top-rated schools and family-friendly parks. Easy access to I-75 - ideal for commuting to Atlanta or Macon Local favorites like Southern Fusion, The Lovin' Oven Pizzeria, and Noah's Ark Animal Sanctuary. This home isn't just a place to live-it's a lifestyle. Come experience the best of small-town charm with big-time amenities. Schedule your private tour of 125 Kayla Court today-this one checks every box!

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 Door Opener, Detached, Garage, Kitchen Level, RV/Boat Parking
  • Details: Attached, Garage Door Opener, Detached, Garage, Kitchen Level, Boat
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.5

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $250/annually

Land Information

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

Lot Information

  • Parcel ID: 144F01007000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick/Frame, Craftsman
  • Year Built: 2016

Tax Information

  • Annual Tax: $4,571

Utilities

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

Location

  • County: Henry

Listing Details


Listed by:
Elizabeth Head
SouthSide, REALTORS
(770) 914-2122

Source:
Georgia MLS
MLS#: 10582382
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,146
Cap Rate
3.4%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.4%

Purchase Details

Find an Agent

Purchase price:
$509,000
Amount financed:
-$407,200
Down payment:
$101,800
Closing costs:
$15,270
Rehab costs:
$0
Initial cash invested:
$117,070
Square feet:
2,548
Cost per square foot:
$200
Monthly rent per square foot:
$1.06

Financing Details

Find a Lender

Loan amount:
$407,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,607
Property tax:
$381
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,177

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$381-$4,571
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (1%)
1%-$21-$252
Total operating expenses: (40%)
40%-$1,077-$12,923

Cash Flow


Monthly Yearly
Net operating income:
$1,461 $17,532
Mortgage payments:
-$2,607 -$31,284
Cash flow:
$1,146 $13,752