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
See all photos

$54,900

Under Contract
3200 Magnolia St, East Point, GA 30344
2 Beds
1 Bath
1,884 Square Feet
0.00 Acres Lot
Built in 1920
Under Contract
1 Units
Checked: 24 hours ago
Updated: Sep 21, 2025 at 10:03AM

Investment Summary


Monthly Cash Flow
$790
Cap Rate
17.3%
Cash-on-Cash Return
16.8%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
20.4%

Property Description


0.00 Acres Lot
Built in 1920
Under Contract
1 Units

Investment opportunity in East Point. Renovate or Rebuild on this prime lot close to the historical suburban southwest side of Atlanta. Lot size 50X146 48/146.

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: None
  • Details: None
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Exterior Walls Materials: Block
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 14013100100100
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1920

Tax Information

  • Annual Tax: $1,286

Utilities

  • Water & Sewer: Public
  • Heating: Other
  • Cooling: Other

Location

  • County: Fulton

Listing Details


Listed by:
Jeffrey B Daniels
eXp Realty
(888) 959-9461

Source:
Georgia MLS
MLS#: 10557869
Georgia MLS

Investment Summary


Monthly Cash Flow
$790
Cap Rate
17.3%
Cash-on-Cash Return
16.8%
Debt Coverage Ratio
n/a
Internal Rate of Return (5 years)
20.4%

Purchase Details

Find an Agent

Purchase price:
$54,900
Amount financed:
$0
Down payment:
$54,900
Closing costs:
$1,647
Rehab costs:
$0
Initial cash invested:
$56,547
Square feet:
1,884
Cost per square foot:
$29
Monthly rent per square foot:
$0.69

Financing Details

Find a Lender

Loan amount:
$0

Financing is not included in this analysis because the purchase price is under $75,000. Most lenders have minimum loan amounts and typically do not provide financing for properties below this threshold. However, if you’d like to include financing, you can customize the value through the Customize Inputs tab.

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$107-$1,286
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$432-$5,186

Cash Flow


Monthly Yearly
Net operating income:
$790 $9,480
Mortgage payments:
$0 $0
Cash flow:
$790 $9,480