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

$249,799

For Sale - Active
373 Whitehall Rd, Athens, GA 30605
2 Beds
2.5 Baths
1,168 Square Feet
0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 22, 2025 at 11:05AM

Investment Summary


Monthly Cash Flow
-$387
Cap Rate
4.3%
Cash-on-Cash Return
-8.1%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-3.8%

Property Description


0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a

Charming 2 bed 2 1/2 bath Townhome located in the beautiful Whitehall Village. Only minutes away from UGA Campuses & Stadium, Athens Square, and Hospital. Main floor plan includes and open concept perfect for socializing with the Living Room and Kitchen connected. Included as well on the main floor is a Half Bathroom, Washer and Dryer, Pantry, Entry to Garage and 4 large windows that let in the perfect amount of natural lighting. Walking upstairs you will find 2 bedrooms and 2 bathrooms. With each bedroom having its own bathroom. Lastly downstairs includes your enclosed carport. Community Pool, walking distances away. This home would do perfect as single family residence or great for Roommates who will be attending UGA and/or working in the Athens area.

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
  • Details: Assigned, Garage Door Opener, Carport, Attached
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Finished

Exterior Features

  • Exterior Walls Materials: Fiber cement siding (Hardi-board/Hardi-plank
  • Roof Type: Gable
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $230/annually

Land Information

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

Lot Information

  • Parcel ID: 184D1D027
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 2005

Tax Information

  • Annual Tax: $3,133

Utilities

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

Location

  • County: Clarke

Listing Details


Listed by:
Anchor Real Estate Advisors
(770) 744-2575

Source:
Georgia MLS
MLS#: 10547385
Georgia MLS

Investment Summary


Monthly Cash Flow
-$387
Cap Rate
4.3%
Cash-on-Cash Return
-8.1%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-3.8%

Purchase Details

Find an Agent

Purchase price:
$249,799
Amount financed:
-$199,839
Down payment:
$49,960
Closing costs:
$7,494
Rehab costs:
$0
Initial cash invested:
$57,454
Square feet:
1,168
Cost per square foot:
$214
Monthly rent per square foot:
$1.46

Financing Details

Find a Lender

Loan amount:
$199,839
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,280
Property tax:
$261
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,660

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,700 $20,400
Vacancy loss: (6%)
6% -$102 -$1,224
Operating income:
$1,598 $19,176

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$261-$3,133
Insurance: (7%)
7%-$119-$1,428
Property management: (8%)
8%-$136-$1,632
Repairs & maintenance: (5%)
5%-$85-$1,020
Capital expenditures: (5%)
5%-$85-$1,020
HOA fees: (1%)
1%-$19-$228
Total operating expenses: (41%)
41%-$705-$8,461

Cash Flow


Monthly Yearly
Net operating income:
$893 $10,716
Mortgage payments:
-$1,280 -$15,360
Cash flow:
$387 $4,644