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

$449,900

For Sale - Active
225 Wellington Cir, Statesboro, GA 30458
4 Beds
3.5 Baths
3,207 Square Feet
0.00 Acres Lot
Built in 1998
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Aug 25, 2025 at 10:05AM

Investment Summary


Monthly Cash Flow
-$912
Cap Rate
3.7%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.2%

Property Description


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

Situated in one of Statesboro's finest neighborhoods, this magnificent home offers over 3,200 sqft of elegant living space on a substantial lot. Key improvements include a brand-new roof and the removal of all trees from the property, creating a large open area. Freshly painted throughout, the interior comprises four bedrooms, three and a half bathrooms, a formal living room, and a den with an open kitchen, expansive master bedroom and bathroom, and walk-in closets. An additional room offers flexibility, suitable for use as a library, office, or music room. This exceptional property is a rare find; schedule your viewing and make it your own. Motivated seller.

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: Garage
  • Details: Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.5

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $125/annually

Land Information

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

Lot Information

  • Parcel ID: MS12201000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side, Traditional
  • Year Built: 1998

Tax Information

  • Annual Tax: $3,863

Utilities

  • Water & Sewer: Shared Well
  • Heating: Heat Pump, Central, Electric
  • Cooling: Ceiling Fan(s), Central Air, Electric, Heat Pump

Location

  • County: Bulloch

Listing Details


Listed by:
Mahtab M. Davoud
Virtual Properties Realty.com
(770) 495-5050

Source:
Georgia MLS
MLS#: 10485358
Georgia MLS

Investment Summary


Monthly Cash Flow
-$912
Cap Rate
3.7%
Cash-on-Cash Return
-10.6%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$449,900
Amount financed:
-$359,920
Down payment:
$89,980
Closing costs:
$13,497
Rehab costs:
$0
Initial cash invested:
$103,477
Square feet:
3,207
Cost per square foot:
$140
Monthly rent per square foot:
$0.78

Financing Details

Find a Lender

Loan amount:
$359,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,305
Property tax:
$322
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,802

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$322-$3,863
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (0%)
0%-$10-$120
Total operating expenses: (38%)
38%-$957-$11,483

Cash Flow


Monthly Yearly
Net operating income:
$1,393 $16,716
Mortgage payments:
-$2,305 -$27,660
Cash flow:
$912 $10,944