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

$582,800

Sold
485 Delaperriere Loop, Jefferson, GA 30549
4 Beds
4 Baths
0 Square Feet
0.00 Acres Lot
Built in 2022
Sold
Units n/a
Checked: 6 hours ago
Updated: Oct 01, 2025 at 12:51AM

Investment Summary


Monthly Cash Flow
-$688
Cap Rate
4.7%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.0%

Property Description


0.00 Acres Lot
Built in 2022
Sold
Units n/a

Brand new construction crafted by Southernwood custom home builders! This is one of the last remaining lots in this beautiful established section of the Traditions of Braselton with lighting fast exit from the neighborhood, proximity to all the amenities in this golf course community, and no more new builds next door. The home’s level of construction and finishes are evident in every room. The main floor features the owner's suite, 10-foot ceilings , and space saving built-ins in the living room. Upstairs, there is an additional 25ft long bonus room ready to fit to your family’s needs, and every one of the additional three bedrooms has its own generous walk-in closet. The whole home utilizes super-efficient spray foam and windows, as well a 220V outlet for car charging in the garage. The corner lot offers up great views and lots of natural light.

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
  • Details: Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Stories: 2
  • Basement Description: None

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $1,000/annually

Land Information

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

Lot Information

  • Parcel ID: 105D044D
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Craftsman
  • Year Built: 2022

Tax Information

  • Annual Tax: $422

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air, Zoned

Location

  • County: Jackson

Listing Details


Listed by:
Austin Ruppert
Solid Source Realty GA
(424) 346-3129

Source:
First Multiple Listing Service (FMLS)
MLS#: 6988596
First Multiple Listing Service (FMLS)

Investment Summary


Monthly Cash Flow
-$688
Cap Rate
4.7%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.0%

Purchase Details

Find an Agent

Purchase price:
$582,800
Amount financed:
-$466,240
Down payment:
$116,560
Closing costs:
$17,484
Rehab costs:
$0
Initial cash invested:
$134,044
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$466,240
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,985
Property tax:
$35
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,265

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (1%)
1%-$35-$422
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (2%)
2%-$83-$996
Total operating expenses: (28%)
28%-$993-$11,918

Cash Flow


Monthly Yearly
Net operating income:
$2,297 $27,564
Mortgage payments:
-$2,985 -$35,820
Cash flow:
-$688 -$8,256