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

$799,999

For Sale - Active
127 Quinn Way, Milton, GA 30004
4 Beds
4 Baths
0 Square Feet
0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jun 07, 2025 at 03:35AM

Investment Summary


Monthly Cash Flow
-$1,807
Cap Rate
3.4%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.4%

Property Description


0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a

*Elevator Ready* Spacious and Beautiful End-Unit Townhome full of natural light. Located in one of the top-rated school districts—Crabapple Crossing Elementary, Northwestern Middle, and Milton High School—this bright and airy end-unit townhome is a rare find. Don’t wait, this home features a fenced backyard and an expansive, shared courtyard. The covered patio features under-decking, offering protection from the elements and making it perfect for year-round outdoor living. Step into the mudroom, thoughtfully designed with space for backpacks and everyday essentials. The lower level includes a private en suite bedroom with it’s own entry/exit, overlooking a beautiful grassy courtyard, creating a peaceful and private retreat for guests, teens, or a home office. The main level boasts high-end finishes, including gorgeous exposed beams, cozy fireplace, built-ins with floating shelves, luxury cabinetry with soft-close drawers, oversized island, a butler’s pantry with a wine fridge, quartz countertops and a chef’s kitchen with stainless steel appliances. Enjoy the outdoors from two balconies on the main floor, and take in the extra sunlight from the abundance of windows that only an end-unit can offer. Upstairs, the spacious owner’s suite with additional exposed beams is accompanied by two generously sized additional bedrooms and a large laundry room. The community also features a dog park and is conveniently walkable to Crabapple shopping and dining. Enjoy low-maintenance living at its finest in this beautiful and functional home. Upgrades galore and sits in the most quiet and desirable area in the neighborhood.

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: Garage
  • Details: Attached, Driveway, Garage, Garage Faces Front
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Daylight, Exterior Entry, Finished, Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Concrete
  • Foundation: Concrete Perimeter, Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Heritage Property Mgmt Co.
  • HOA Fee: $350/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 22371011390944
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: Townhouse, Traditional
  • Year Built: 2020

Tax Information

  • Annual Tax: $6,401

Utilities

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

Location

  • County: Fulton

Listing Details


Listed by:
Julie Morton
HomeSmart
(770) 754-5844

Source:
First Multiple Listing Service (FMLS)
MLS#: 7587363
First Multiple Listing Service (FMLS)

Investment Summary


Monthly Cash Flow
-$1,807
Cap Rate
3.4%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.4%

Purchase Details

Find an Agent

Purchase price:
$799,999
Amount financed:
-$639,999
Down payment:
$160,000
Closing costs:
$24,000
Rehab costs:
$0
Initial cash invested:
$184,000
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$639,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$4,098
Property tax:
$533
Insurance:
$322
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,953

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,600 $55,200
Vacancy loss: (6%)
6% -$276 -$3,312
Operating income:
$4,324 $51,888

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$533-$6,401
Insurance: (7%)
7%-$322-$3,864
Property management: (8%)
8%-$368-$4,416
Repairs & maintenance: (5%)
5%-$230-$2,760
Capital expenditures: (5%)
5%-$230-$2,760
HOA fees: (8%)
8%-$350-$4,200
Total operating expenses: (44%)
44%-$2,033-$24,401

Cash Flow


Monthly Yearly
Net operating income:
$2,291 $27,492
Mortgage payments:
-$4,098 -$49,176
Cash flow:
$1,807 $21,684