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
3980 Carlton Cove Ct, Loganville, GA 30052, US
Copied

$326,900
BiggerPockets estimate

Off Market
3980 Carlton Cove Ct, Loganville, GA 30052
4 Beds
2 Baths
1,344 Square Feet
0.18 Acres Lot
Built in 2003
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 23, 2025 at 03:17PM

Investment Summary


Monthly Cash Flow
-$633
Cap Rate
4.0%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.8%

Property Description


0.18 Acres Lot
Built in 2003
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 3980 Carlton Cove Ct, Loganville, GA (ZIP code 30052) this single family residence features 4 bedrooms, 2 bathrooms and approximately 1,344 square feet of living space. The property sits on a 0.18 acre lot and was built in 2003.

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
  • Garage Spaces: 4
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Exterior Walls Materials: Shingle (Not Wood)
  • Foundation: Crawl/Raised

HOA

  • Has HOA: Yes
  • HOA Fee: $180/annually

Land Information

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

Lot Information

  • Parcel ID: R5127197
  • Lot Size: 7841 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2003

Tax Information

  • Annual Tax: $3,432

Utilities

  • Water & Sewer: Yes
  • Heating: Central, Electric, Hot Water
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Gwinnett

Investment Summary


Monthly Cash Flow
-$633
Cap Rate
4.0%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.8%

Purchase Details

Find an Agent

Purchase price:
$326,900
Amount financed:
-$261,520
Down payment:
$65,380
Closing costs:
$9,807
Rehab costs:
$0
Initial cash invested:
$75,187
Square feet:
1,344
Cost per square foot:
$243
Monthly rent per square foot:
$1.49

Financing Details

Find a Lender

Loan amount:
$261,520
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,712
Property tax:
$286
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,138

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$286-$3,433
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (1%)
1%-$15-$180
Total operating expenses: (40%)
40%-$801-$9,613

Cash Flow


Monthly Yearly
Net operating income:
$1,079 $12,948
Mortgage payments:
-$1,712 -$20,544
Cash flow:
$633 $7,596