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

$494,000

For Sale - Active
140 Rockglen Ct, Fayetteville, GA 30215
4 Beds
3 Baths
2,788 Square Feet
0.00 Acres Lot
Built in 1998
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 31, 2025 at 03:24AM

Investment Summary


Monthly Cash Flow
-$1,653
Cap Rate
2.1%
Cash-on-Cash Return
-17.5%
Debt Coverage Ratio
0.35
Internal Rate of Return (5 years)
-12.9%

Property Description


0.00 Acres Lot
Built in 1998
For Sale - Active
Units n/a

Motivated seller now offering $10,000 in buyer concessions for closing costs or interest rate buy down! Looking for a ranch home with a finished basement in a top Fayette County neighborhood? Located on a quiet cul-de-sac, this beautifully maintained 4-bed, 3-bath home in Stonebriar offers 3202sf with open floor plan, 3-car garage, and private backyard backing to Whitewater Creek. Enjoy the ease of single-level living with all main amenities on one floor, plus the added bonus of a fully finished basement - complete with a second family room, spacious bedroom, full bath and abundant storage space. Outside, unwind in your private backyard oasis - whether you are relaxing on the upper deck, enjoying a firepit evening, or watching the fireflies from the lower patio, this serene setting offers something for everyone. Located in a peaceful cul-de-sac with access to top-rated schools, shopping and parks. Stonebriar is known for its great amenities, strong sense of community and welcoming neighbors, making this not just a home, but a lifestyle. Perfect for multi-generational living or anyone who loves space and nature. Schedule your showing today and see why this is one of Fayetteville's best values and make this peaceful retreat your forever home!

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: Attached, Basement, Garage, Garage Door Opener, Guest, Storage
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Daylight, Exterior Entry, Finished, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Duplex

Lot Information

  • Parcel ID: 051502050
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Ranch, Traditional
  • Year Built: 1998

Tax Information

  • Annual Tax: $6,022

Utilities

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

Location

  • County: Fayette

Listing Details


Listed by:
Paula Caruthers
BHHS Georgia Properties
(770) 719-9400

Source:
Georgia MLS
MLS#: 10480789
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,653
Cap Rate
2.1%
Cash-on-Cash Return
-17.5%
Debt Coverage Ratio
0.35
Internal Rate of Return (5 years)
-12.9%

Purchase Details

Find an Agent

Purchase price:
$494,000
Amount financed:
-$395,200
Down payment:
$98,800
Closing costs:
$14,820
Rehab costs:
$0
Initial cash invested:
$113,620
Square feet:
2,788
Cost per square foot:
$177
Monthly rent per square foot:
$0.72

Financing Details

Find a Lender

Loan amount:
$395,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,531
Property tax:
$502
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,173

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$502-$6,022
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (50%)
50%-$1,002-$12,022

Cash Flow


Monthly Yearly
Net operating income:
$878 $10,536
Mortgage payments:
-$2,531 -$30,372
Cash flow:
$1,653 $19,836