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

$380,000

For Sale - Active
3202 Windgate Dr, Buford, GA 30519
4 Beds
2 Baths
0 Square Feet
0.00 Acres Lot
Built in 1992
For Sale - Active
1 Units
Checked: 4 hours ago
Updated: Sep 04, 2025 at 06:31PM

Investment Summary


Monthly Cash Flow
-$699
Cap Rate
3.9%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.3%

Property Description


0.00 Acres Lot
Built in 1992
For Sale - Active
1 Units

Welcome to this charming Buford residence that beautifully blends comfort and flexibility. The upper level showcases three spacious bedrooms and two full baths, including a serene primary suite with walk-in closet and private bath. Natural light fills the main living areas, where the inviting family room flows seamlessly into the kitchen and dining space, opening onto a deck ideal for morning coffee or evening gatherings. The finished basement extends the home's versatility with one bedroom and an additional flex room-perfect for a private office, studio, garage access. Situated in a desirable Buford location, close to shopping, dining, excellent schools, and major highways, this home offers both everyday convenience and timeless appeal.

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 Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Daylight, Finished, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Type: Gable or Hip
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 15048C000010
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1992

Tax Information

  • Annual Tax: $3,239

Utilities

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

Location

  • County: Hall

Listing Details


Listed by:
Magda L Bustamante
eXp Realty
(888) 959-9461

Source:
Georgia MLS
MLS#: 10587540
Georgia MLS

Investment Summary


Monthly Cash Flow
-$699
Cap Rate
3.9%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.3%

Purchase Details

Find an Agent

Purchase price:
$380,000
Amount financed:
-$304,000
Down payment:
$76,000
Closing costs:
$11,400
Rehab costs:
$0
Initial cash invested:
$87,400
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$304,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,947
Property tax:
$270
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,371

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$270-$3,239
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$820-$9,839

Cash Flow


Monthly Yearly
Net operating income:
$1,248 $14,976
Mortgage payments:
-$1,947 -$23,364
Cash flow:
-$699 -$8,388