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

$624,900

Under Contract
2080 Misty Oaks Dr, Buford, GA 30519
6 Beds
5.5 Baths
5,800 Square Feet
0.00 Acres Lot
Built in 2001
Under Contract
Units n/a
Checked: 21 hours ago
Updated: Aug 27, 2025 at 10:13AM

Investment Summary


Monthly Cash Flow
-$1,346
Cap Rate
3.6%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.9%

Property Description


0.00 Acres Lot
Built in 2001
Under Contract
Units n/a

This beautiful 2-story home at 2080 Misty Oaks Dr, Buford, GA 30519 offers 6 bedrooms and 5.5 bathrooms, providing an abundance of space for comfortable living. The property features a full finished basement, a spacious kitchen equipped with stainless steel appliances, and a total of 4 fireplaces throughout the home for added warmth and charm. It is serviced by 2 HVAC systems for efficient climate control and includes a 2-car attached garage. Outside, enjoy a large backyard with a raised wooden deck perfect for entertaining or relaxing. Located in a desirable Buford neighborhood with an HOA of only $63 per month, this home is conveniently situated near top-rated schools, shopping centers, dining, and major highways for easy commuting

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 Faces Front, Garage Faces Side
  • Details: Attached, Garage
  • Garage Spaces: 6
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 5
  • # of Baths (Partial): 1
  • # of Baths (Total): 5.5

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Attic: Yes
  • Basement: Yes
  • Basement Description: Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Type: Gable or Hip
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: R7220246
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 3 Side, Traditional
  • Year Built: 2001

Tax Information

  • Annual Tax: $7,553

Utilities

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

Location

  • County: Gwinnett

Listing Details


Listed by:
Steven T Koleno
Beycome Brokerage Realty LLC
(804) 656-5007

Source:
Georgia MLS
MLS#: 10576570
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,346
Cap Rate
3.6%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.9%

Purchase Details

Find an Agent

Purchase price:
$624,900
Amount financed:
-$499,920
Down payment:
$124,980
Closing costs:
$18,747
Rehab costs:
$0
Initial cash invested:
$143,727
Square feet:
5,800
Cost per square foot:
$108
Monthly rent per square foot:
$0.62

Financing Details

Find a Lender

Loan amount:
$499,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,201
Property tax:
$629
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,082

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$629-$7,553
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (42%)
42%-$1,529-$18,353

Cash Flow


Monthly Yearly
Net operating income:
$1,855 $22,260
Mortgage payments:
-$3,201 -$38,412
Cash flow:
$1,346 $16,152