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
Photo
Photo
Photo
Photo
See all photos

$195,000

Sold
417 Eastwood Dr, Dublin, GA 31021
3 Beds
0 Baths
1,766 Square Feet
0.00 Acres Lot
Built in 1978
Sold
Units n/a
Checked: 1 day ago
Updated: May 29, 2025 at 03:16AM

Investment Summary


Monthly Cash Flow
-$87
Cap Rate
5.8%
Cash-on-Cash Return
-2.3%
Debt Coverage Ratio
0.92
Internal Rate of Return (5 years)
1.7%

Property Description


0.00 Acres Lot
Built in 1978
Sold
Units n/a

A place to call home! This 3 bedroom/2 bath house might just be the perfect place for you! The spacious foyer leads into a large living room with a brick fireplace. Check out the horseshoe kitchen style which makes sure you have plenty of cabinet and counter space! Don't forget the two car garage with a utility room attached, a large fenced in backyard and a back deck! Close to shops and downtown while still being tucked away! Its the best of both worlds! Call today!

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: Attached, Garage
  • Details: Attached, Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Vinyl siding
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: D03B101
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1978

Tax Information

  • Annual Tax: $1,157

Utilities

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

Location

  • County: Laurens

Investment Summary


Monthly Cash Flow
-$87
Cap Rate
5.8%
Cash-on-Cash Return
-2.3%
Debt Coverage Ratio
0.92
Internal Rate of Return (5 years)
1.7%

Purchase Details

Find an Agent

Purchase price:
$195,000
Amount financed:
-$156,000
Down payment:
$39,000
Closing costs:
$5,850
Rehab costs:
$0
Initial cash invested:
$44,850
Square feet:
1,766
Cost per square foot:
$110
Monthly rent per square foot:
$0.85

Financing Details

Find a Lender

Loan amount:
$156,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$1,026
Property tax:
$96
Insurance:
$105
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,227

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,500 $18,000
Vacancy loss: (6%)
6% -$90 -$1,080
Operating income:
$1,410 $16,920

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$96-$1,157
Insurance: (7%)
7%-$105-$1,260
Property management: (8%)
8%-$120-$1,440
Repairs & maintenance: (5%)
5%-$75-$900
Capital expenditures: (5%)
5%-$75-$900
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$471-$5,657

Cash Flow


Monthly Yearly
Net operating income:
$939 $11,268
Mortgage payments:
-$1,026 -$12,312
Cash flow:
$87 $1,044