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

$376,000

For Sale - Active
180 Laurel Oaks Ln, Jefferson, GA 30549
4 Beds
2 Baths
1,906 Square Feet
0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Aug 19, 2025 at 10:26AM

Investment Summary


Monthly Cash Flow
-$779
Cap Rate
3.7%
Cash-on-Cash Return
-10.8%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.5%

Property Description


0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a

***OPEN HOUSE: Friday 8/22 from 4pm to 6pm and Saturday 8/23 from 2pm to 4pm*** Welcome to this beautiful 4 bed, 2 bath ranch-style home on a corner lot in sought-after Jackson County, located in the charming town of Jefferson! Sitting on a spacious 0.5-acre lot, this home offers comfort, functionality, and great community amenities. Step inside to a welcoming foyer that leads into a spacious open-concept living room with a cozy fireplace - perfect for relaxing or entertaining. The living room flows seamlessly into the formal dining area, which connects to a bright and functional kitchen featuring a breakfast bar and breakfast nook ideal for casual dining. On one side of the home, you'll find a private and generously sized primary suite with tray ceilings and a large en-suite bath complete with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The opposite wing of the home includes two additional bedrooms and a full bath in the hallway - perfect for family, guests, or a home office setup. Head to the laundry room to find stairs leading to a huge bonus room, perfect as a fourth bedroom, media room, playroom, or office - a great flex space to fit your needs! Step out back to your patio and large backyard, offering plenty of space for entertaining, grilling, or simply enjoying the outdoors. The neighborhood features fantastic amenities including a pool, playground, and tennis courts - everything you need for active living and fun close to home. Don't miss your chance to own this lovely ranch in one of Jefferson's most desirable communities - schedule your 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.

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, Garage Door Opener, Garage Faces Side, Kitchen Level
  • Details: Attached, Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

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: $400/annually

Land Information

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

Lot Information

  • Parcel ID: 081B029BW
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2005

Tax Information

  • Annual Tax: $3,225

Utilities

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

Location

  • County: Jackson

Listing Details


Listed by:
Ashley Nalley
Keller Williams Greater Athens
(706) 316-2900

Source:
Georgia MLS
MLS#: 10574999
Georgia MLS

Investment Summary


Monthly Cash Flow
-$779
Cap Rate
3.7%
Cash-on-Cash Return
-10.8%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.5%

Purchase Details

Find an Agent

Purchase price:
$376,000
Amount financed:
-$300,800
Down payment:
$75,200
Closing costs:
$11,280
Rehab costs:
$0
Initial cash invested:
$86,480
Square feet:
1,906
Cost per square foot:
$197
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$300,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,926
Property tax:
$269
Insurance:
$147
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,342

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,100 $25,200
Vacancy loss: (6%)
6% -$126 -$1,512
Operating income:
$1,974 $23,688

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$269-$3,226
Insurance: (7%)
7%-$147-$1,764
Property management: (8%)
8%-$168-$2,016
Repairs & maintenance: (5%)
5%-$105-$1,260
Capital expenditures: (5%)
5%-$105-$1,260
HOA fees: (2%)
2%-$33-$396
Total operating expenses: (39%)
39%-$827-$9,922

Cash Flow


Monthly Yearly
Net operating income:
$1,147 $13,764
Mortgage payments:
-$1,926 -$23,112
Cash flow:
$779 $9,348