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

$465,000

For Sale - Active
3595 South St, Duluth, GA 30096
4 Beds
3 Baths
0 Square Feet
0.00 Acres Lot
Built in 1940
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Jul 31, 2025 at 05:14AM

Investment Summary


Monthly Cash Flow
-$786
Cap Rate
4.1%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.5%

Property Description


0.00 Acres Lot
Built in 1940
For Sale - Active
Units n/a

Back on the market, better than ever! This home has new flooring, subflooring, support beams, encapsulated foundation, vapor barrier, paint, painted cabinets , and much more! Incredible opportunity in DOWNTOWN DULUTH!! NEW ROOF!! NEW FRONT PORCH!! Can be purchased fully furnished! Start building equity today with this 4 bedroom bungalow 1/2 mile from Downtown Duluth! This home has a great rental history and is perfect for that first time homebuyer! Better yet, roommates can pay rent and help you build that equity! The home has an expansive front porch, large living, dining and kitchen! 3 bedrooms on the main floor, one has a private bath, the other 2 share a hall bath. Upstairs is a private bedroom,bath, and living area! Each bedroom has a key code lock for privacy. The kitchen has granite counters, stainless appliances and plenty of cabinet and counter space. Behind the kitchen is a large storage/laundry room. Outside is a large parking pad for multiple cars, fenced yard. Tesla charging station! Luxury Vinyl flooring is maintenance free! Perfect for pets. Downtown Duluth is a thriving area with restaurants, bakeries and breweries! Enjoy live music at the Red Clay Theater, outdoor concerts in the park. Duluth Fall Festival is one of the largest in the Nation! So much to offer, and won't last long!

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: Driveway, Level Driveway, Parking Pad, Electric Vehicle Charging Station(s)
  • Details: Parking Pad
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement Description: None

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: R7202028
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Bungalow/Cottage
  • Year Built: 1940

Tax Information

  • Annual Tax: $3,209

Utilities

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

Location

  • County: Gwinnett

Listing Details


Listed by:
Home With Sherry Team
Compass
(404) 668-6621

Source:
Georgia MLS
MLS#: 10504758
Georgia MLS

Investment Summary


Monthly Cash Flow
-$786
Cap Rate
4.1%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.5%

Purchase Details

Find an Agent

Purchase price:
$465,000
Amount financed:
-$372,000
Down payment:
$93,000
Closing costs:
$13,950
Rehab costs:
$0
Initial cash invested:
$106,950
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$372,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,382
Property tax:
$267
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,838

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$267-$3,209
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$942-$11,309

Cash Flow


Monthly Yearly
Net operating income:
$1,596 $19,152
Mortgage payments:
-$2,382 -$28,584
Cash flow:
$786 $9,432