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

$555,000

For Sale - Active
443 Strawberry Walk, Loganville, GA 30052
5 Beds
0 Baths
0 Square Feet
0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jul 16, 2025 at 04:53AM

Investment Summary


Monthly Cash Flow
-$1,510
Cap Rate
2.9%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-9.7%

Property Description


0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a

Extraordinary 5 bedroom 4 and half bath home in the Strawberry Fields Subdivision that sits on a finished basement is looking for new owners to call home. As soon as you make your way into this home you're greeted by formal foyer with views into the dining room and family room. Dining room can easily fit all your guests and overlooks the front yard. Fireside family room has fireplace and mantle at the center, wall of windows and is overlooks by the kitchen. Eat in kitchen has stained cabinets, breakfast bar with granite countertops, stainless steel appliances and pantry. Upstairs includes primary suite with tray ceilings, massive walk in closet, double vanity bathroom and separate tub/shower. Three more bedrooms make up the second floor! Downstairs includes finished basement with full bedroom and bathroom along with walk out access and natural light. Deck off the kitchen overlooks the private backyard and patio below makes for a well rounded exterior. Two car garage is an added bonus!

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, Level Driveway
  • Details: Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 3
  • Basement: Yes
  • Basement Description: Bath/Stubbed, Daylight, Exterior Entry, Finished, Interior Entry
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: R5191235
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Traditional
  • Year Built: 2014

Tax Information

  • Annual Tax: $6,685

Utilities

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

Location

  • County: Gwinnett

Listing Details


Listed by:
Modern Traditions Realty Group
RE/MAX Center
(770) 932-1234

Source:
Georgia MLS
MLS#: 10549847
Georgia MLS

Investment Summary


Monthly Cash Flow
-$1,510
Cap Rate
2.9%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-9.7%

Purchase Details

Find an Agent

Purchase price:
$555,000
Amount financed:
-$444,000
Down payment:
$111,000
Closing costs:
$16,650
Rehab costs:
$0
Initial cash invested:
$127,650
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$444,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,843
Property tax:
$557
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,596

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$557-$6,685
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (2%)
2%-$42-$504
Total operating expenses: (46%)
46%-$1,299-$15,589

Cash Flow


Monthly Yearly
Net operating income:
$1,333 $15,996
Mortgage payments:
-$2,843 -$34,116
Cash flow:
$1,510 $18,120