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

$350,000

For Sale - Active
1455 Duren Farms Dr, Lithonia, GA 30058
5 Beds
0 Baths
3,234 Square Feet
0.00 Acres Lot
Built in 1999
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 09, 2025 at 03:20AM

Investment Summary


Monthly Cash Flow
-$621
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Property Description


0.00 Acres Lot
Built in 1999
For Sale - Active
Units n/a

Welcome to 1455 Duren Farms Dr, a well-kept 5-bedroom, 3-bath home located in the heart of Lithonia, GA. Situated on a desirable corner lot in an established neighborhood, this home offers generous space, modern comfort, and the freedom of no HOA restrictions. Inside, you'll find a bright and open floor plan with room to grow. The main level features a generous living space, perfect for entertaining or relaxing, and a full bedroom and bath ideal for guests or multigenerational living. Upstairs, the large primary suite offers a peaceful retreat with ample closet space and a private en-suite bath. Step outside to enjoy the fully fenced backyard, ideal for pets, play, or private gatherings. The expansive yard also provides great potential for gardening or future outdoor enhancements. Don't miss this opportunity to own a spacious home with no HOA fees in a sought-after location! Schedule your private showing today!

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: Attached, Garage Door Opener, Garage, Kitchen Level, Parking Pad
  • Details: Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 2
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 1609308001
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Traditional
  • Year Built: 1999

Tax Information

  • Annual Tax: $4,979

Utilities

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

Location

  • County: De Kalb

Listing Details


Listed by:
Maria Kimble
New Homes Guru, Inc.
(404) 494-6986

Source:
Georgia MLS
MLS#: 10550043
Georgia MLS

Investment Summary


Monthly Cash Flow
-$621
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Purchase Details

Find an Agent

Purchase price:
$350,000
Amount financed:
-$280,000
Down payment:
$70,000
Closing costs:
$10,500
Rehab costs:
$0
Initial cash invested:
$80,500
Square feet:
3,234
Cost per square foot:
$108
Monthly rent per square foot:
$0.71

Financing Details

Find a Lender

Loan amount:
$280,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,793
Property tax:
$415
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,369

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$415-$4,980
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (43%)
43%-$990-$11,880

Cash Flow


Monthly Yearly
Net operating income:
$1,172 $14,064
Mortgage payments:
-$1,793 -$21,516
Cash flow:
$621 $7,452