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

$1,175,000

For Sale - Active
4720 Bold Springs Rd, Monroe, GA 30656
5 Beds
5 Baths
5,557 Square Feet
0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Aug 29, 2025 at 10:13AM

Investment Summary


Monthly Cash Flow
-$2,633
Cap Rate
3.5%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.3%

Property Description


0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a

Welcome to this luxurious single-family home at 4720 Bold Springs Rd, Monroe, GA. This stunning home, built in 2021 with architectural excellence, boasts a generous area of 5,557 square feet and sits comfortably on a 3-acre lot. The property enjoys a grand total of six spacious bedrooms, five modern bathrooms, and recent upgrades, including tastefully remodeled bathrooms that enhance the luxurious lifestyle. As you step into this home, you are greeted by hardwood floors and stylish lighting that illuminate the neutral colors of the open floor plan. The inviting living spaces bask in an abundance of natural light and benefit from featured fireplaces for a warm, cozy ambiance. The kitchen is sure to inspire your culinary creativity with high-quality counters, premium appliances, and an attractive layout flooded with natural light. Accommodations include a primary bedroom enhanced by walk-in closets and a magnificently large yard, attractively landscaped to offer beautiful outdoor living spaces. Also featured are outdoor structures such as a patio, a shed, and a deck that cater to a variety of outdoor activities. A basement and multi-car garage provide ample storage, and the home benefits from its proximity to local amenities and advantages of the local real estate market. Don't miss this opportunity for a timeless investment.

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

  • Description: Garage, Garage Door Opener, Garage Faces Side
  • Details: Attached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 5
  • # of Baths (Total): 5.0

Interior Features

  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished
  • Fireplace: Yes

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: N071A015
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 2021

Tax Information

  • Annual Tax: $11,526

Utilities

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

Location

  • County: Walton

Listing Details


Listed by:
Idaly Lopez
Virtual Properties Realty.com
(770) 495-5050

Source:
Georgia MLS
MLS#: 10584875
Georgia MLS

Investment Summary


Monthly Cash Flow
-$2,633
Cap Rate
3.5%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.3%

Purchase Details

Find an Agent

Purchase price:
$1,175,000
Amount financed:
-$940,000
Down payment:
$235,000
Closing costs:
$35,250
Rehab costs:
$0
Initial cash invested:
$270,250
Square feet:
5,557
Cost per square foot:
$211
Monthly rent per square foot:
$1.13

Financing Details

Find a Lender

Loan amount:
$940,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$6,019
Property tax:
$961
Insurance:
$441
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,421

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$6,300 $75,600
Vacancy loss: (6%)
6% -$378 -$4,536
Operating income:
$5,922 $71,064

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$961-$11,526
Insurance: (7%)
7%-$441-$5,292
Property management: (8%)
8%-$504-$6,048
Repairs & maintenance: (5%)
5%-$315-$3,780
Capital expenditures: (5%)
5%-$315-$3,780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$2,536-$30,426

Cash Flow


Monthly Yearly
Net operating income:
$3,386 $40,632
Mortgage payments:
-$6,019 -$72,228
Cash flow:
-$2,633 -$31,596