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

$500,000

For Sale - Active
3183 Jackson Creek Dr, Stockbridge, GA 30281
5 Beds
0 Baths
3,403 Square Feet
0.00 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 15, 2025 at 03:30AM

Investment Summary


Monthly Cash Flow
-$1,227
Cap Rate
3.2%
Cash-on-Cash Return
-12.8%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-8.4%

Property Description


0.00 Acres Lot
Built in 2006
For Sale - Active
Units n/a

Nestled in the rear of the small Jackson Creek Subdivision in Stockbridge (Rockdale County) lies a two-story four-sided brick single family home sitting on .84 of an acre next to a cul-de-sac. The home includes five bedrooms, four full-sized bathrooms, a kitchen, breakfast area, family room, living room, laundry closet, and a two-car garage. The kitchen features black granite countertops, a tiled backsplash with decorative inserts, a pantry, and stainless-steel LG appliances (refrigerator, electric stove and oven, dishwasher, and built-in microwave). A bedroom and full-sized bathroom, both with backyard views, are located on the main level. Original hardwood floors run throughout the kitchen, breakfast area, dining room, and main foyer. The home also has custom plantation shutters on every window and ceiling fans throughout. Central heating and air-conditioning and a fireplace with a granite surround and hearth will keep you cozy as the seasons change. On the second level, the Master Suite has an attached bonus room, perfect for an office or media room. The Master Bathroom features a jetted jacuzzi tub, separate shower, and large walk-in closet. Two of the upstairs bedrooms share a Jack-and-Jill bathroom. The laundry closet is located upstairs making it convenient for all of your laundering needs! As you venture outside, you'll be greeted by a large flat front yard and an extensive open flat backyard that runs into a forest at the rear of the property.

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: Garage, Side/Rear Entrance
  • Details: Attached, Garage, Kitchen Level
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $250/annually

Land Information

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

Lot Information

  • Parcel ID: 008A010070
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side, Traditional
  • Year Built: 2006

Tax Information

  • Annual Tax: $7,746

Utilities

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

Location

  • County: Rockdale

Investment Summary


Monthly Cash Flow
-$1,227
Cap Rate
3.2%
Cash-on-Cash Return
-12.8%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-8.4%

Purchase Details

Find an Agent

Purchase price:
$500,000
Amount financed:
-$400,000
Down payment:
$100,000
Closing costs:
$15,000
Rehab costs:
$0
Initial cash invested:
$115,000
Square feet:
3,403
Cost per square foot:
$147
Monthly rent per square foot:
$0.85

Financing Details

Find a Lender

Loan amount:
$400,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,561
Property tax:
$646
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,410

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$646-$7,746
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (1%)
1%-$21-$252
Total operating expenses: (48%)
48%-$1,392-$16,698

Cash Flow


Monthly Yearly
Net operating income:
$1,334 $16,008
Mortgage payments:
-$2,561 -$30,732
Cash flow:
$1,227 $14,724