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

$579,900

For Sale - Active
325 Stonecastle Pass SW, Atlanta, GA 30331
5 Beds
0 Baths
3,948 Square Feet
0.00 Acres Lot
Built in 1999
For Sale - Active
1 Units
Checked: 10 hours ago
Updated: Jul 16, 2025 at 06:35AM

Investment Summary


Monthly Cash Flow
-$1,114
Cap Rate
3.8%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.7%

Property Description


0.00 Acres Lot
Built in 1999
For Sale - Active
1 Units

Welcome to this stunning 5-bedroom, 3.5-bathroom home! From the moment you step into the grand 2-story foyer, you'll be captivated by the spacious layout and refined finishes that perfectly blend comfort, style, and functionality. Beautiful hardwood floors span the main level, complemented by soaring ceilings that flood the space with natural light. The formal dining room is ideal for hosting dinner parties or family gatherings, while a cozy second living area provides additional space to relax or entertain. The kitchen is a chef's dream-featuring abundant cabinet storage, expansive counter space, a gas cooktop, and wall oven. The breakfast room offers the perfect setting for casual meals. The primary suite is conveniently located on the main floor, offering privacy and comfort. The ensuite bathroom is complete with double vanities, a soaking tub, and a separate glass-enclosed shower. Upstairs, you'll find three generously sized bedrooms and a full bath. The finished basement adds even more versatility with a fifth bedroom, full bath, and offers the ideal space for a home gym, media room, or game room. Step outside to enjoy a covered patio beneath the deck-perfect for quiet evenings or weekend gatherings. The large, level driveway and beautifully landscaped yard add impressive curb appeal and plenty of room to play. Fantastic amenities include Olympic sized pool, waterslide with separate landing pool, kiddie pool, 2 tennis courts as well as caged in full court for basketball. Don't miss this incredible opportunity to call this South Fulton gem your new home!

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

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Exterior Entry, Finished, Full, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Rock, Stone
  • Foundation: Block
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $1,250/annually

Land Information

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

Lot Information

  • Parcel ID: 14F0092LL1300
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 3 Side, Traditional
  • Year Built: 1999

Tax Information

  • Annual Tax: $5,453

Utilities

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

Location

  • County: Fulton

Listing Details


Listed by:
Andrew Doyley
Keller Williams West Atlanta
(470) 907-8266

Source:
Georgia MLS
MLS#: 10549902
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,114
Cap Rate
3.8%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.7%

Purchase Details

Find an Agent

Purchase price:
$579,900
Amount financed:
-$463,920
Down payment:
$115,980
Closing costs:
$17,397
Rehab costs:
$0
Initial cash invested:
$133,377
Square feet:
3,948
Cost per square foot:
$147
Monthly rent per square foot:
$0.89

Financing Details

Find a Lender

Loan amount:
$463,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,971
Property tax:
$454
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,670

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$454-$5,453
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (3%)
3%-$104-$1,248
Total operating expenses: (41%)
41%-$1,433-$17,201

Cash Flow


Monthly Yearly
Net operating income:
$1,857 $22,284
Mortgage payments:
-$2,971 -$35,652
Cash flow:
$1,114 $13,368