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

$1,050,000

Under Contract
259 Sisson Ave NE, Atlanta, GA 30317
5 Beds
4.5 Baths
3,140 Square Feet
0.00 Acres Lot
Built in 2018
Under Contract
Units n/a
Checked: 11 hours ago
Updated: Jul 25, 2025 at 09:17AM

Investment Summary


Monthly Cash Flow
-$1,481
Cap Rate
4.5%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-3.1%

Property Description


0.00 Acres Lot
Built in 2018
Under Contract
Units n/a

Stunning 2018 built 5 bedroom / 4.5 bathroom home on one of the best streets in Kirkwood! Located in Northeast Kirkwood, this home is just steps to Oakhurst's shops and restaurants. The main level has a private guest suite with a full bathroom, doubling as a home office ready for remote work. The polished chef's kitchen flows seamlessly into open living space and an attached breakfast nook, butler's pantry, and formal dining room - an entertainer's dream! The kitchen also boasts updated appliances with a Viking range. Don't miss the screened-in porch that walks out to a flat, fenced-in backyard oasis. Upstairs, you will find a functional four bedroom / 3 bathroom layout. The owner's suite hosts a large walk-in closet with custom built-ins, a spacious bedroom, and a luxurious bathroom. The bathroom includes dual vanities, a soaking tub, frameless glass shower with rainfall shower-head and much more! Two guest bedrooms share a jack and Jill bathroom, and there is a private guest suite with an ensuite bathroom. Separate shed for extra storage. Concrete driveway with side by side parking and up to 5 parking spots. This location speaks for itself: close to Oakhurst, Kirkwood Village, Marta, Sun in my Belly, Poco Loco and more!

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: Parking Pad
  • Details: Off Street
  • Garage Spaces: 5
  • Spaces Total: 5

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.5

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 1521202198
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Craftsman
  • Year Built: 2018

Tax Information

  • Annual Tax: $12,010

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: De Kalb

Listing Details


Listed by:
Curtis Kelliher
Keller Williams Realty
(404) 541-3500

Source:
Georgia MLS
MLS#: 10562875
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,481
Cap Rate
4.5%
Cash-on-Cash Return
-7.4%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-3.1%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
3,140
Cost per square foot:
$334
Monthly rent per square foot:
$2.26

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$5,379
Property tax:
$1,001
Insurance:
$497
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,877

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$7,100 $85,200
Vacancy loss: (6%)
6% -$426 -$5,112
Operating income:
$6,674 $80,088

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$1,001-$12,010
Insurance: (7%)
7%-$497-$5,964
Property management: (8%)
8%-$568-$6,816
Repairs & maintenance: (5%)
5%-$355-$4,260
Capital expenditures: (5%)
5%-$355-$4,260
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (39%)
39%-$2,776-$33,310

Cash Flow


Monthly Yearly
Net operating income:
$3,898 $46,776
Mortgage payments:
-$5,379 -$64,548
Cash flow:
$1,481 $17,772