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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$133,000

For Sale - Active
447 Hillside Ln, Byron, GA 31008
3 Beds
2 Baths
1,700 Square Feet
0.00 Acres Lot
Built in 1925
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Sep 13, 2025 at 12:55AM

Investment Summary


Monthly Cash Flow
$185
Cap Rate
7.8%
Cash-on-Cash Return
7.3%
Debt Coverage Ratio
1.27
Internal Rate of Return (5 years)
11.1%

Property Description


0.00 Acres Lot
Built in 1925
For Sale - Active
Units n/a

Over the years, this charming 3BR/2BA home has been lovingly transformed to accommodate a growing family. Nestled just minutes from I-75 and the Peach Shops, it offers both convenience and charm. Inside, you'll find generously sized bedrooms, two bathrooms, and hardwood floors. The spacious laundry room is a standout feature, offering plenty of storage. The open kitchen includes all appliances and flows seamlessly into a flexible dining area-perfect for meals, an office, or even an additional bedroom. One of the true highlights is the detached workshop/garage-ideal for a man cave, creative studio, or additional storage. This home is move-in ready and waiting for your personal touch!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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

  • Details: Parking Pad
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 0
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement Description: Crawl Space

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 045D022
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1925

Tax Information

  • Annual Tax: $375

Utilities

  • Water & Sewer: Private, Well
  • Heating: Electric
  • Cooling: Electric

Location

  • County: Peach

Listing Details


Listed by:
Lisa Rodriguez-Dunn
Century 21 Homes & Investments
(478) 328-7721

Source:
Georgia MLS
MLS#: 10562382
Georgia MLS

Investment Summary


Monthly Cash Flow
$185
Cap Rate
7.8%
Cash-on-Cash Return
7.3%
Debt Coverage Ratio
1.27
Internal Rate of Return (5 years)
11.1%

Purchase Details

Find an Agent

Purchase price:
$133,000
Amount financed:
-$106,400
Down payment:
$26,600
Closing costs:
$3,990
Rehab costs:
$0
Initial cash invested:
$30,590
Square feet:
1,700
Cost per square foot:
$78
Monthly rent per square foot:
$0.76

Financing Details

Find a Lender

Loan amount:
$106,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$681
Property tax:
$31
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$803

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$31-$375
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$356-$4,275

Cash Flow


Monthly Yearly
Net operating income:
$866 $10,392
Mortgage payments:
-$681 -$8,172
Cash flow:
$185 $2,220