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

$399,999

For Sale - Active
4856 Habersham Rdg SW, Lilburn, GA 30047
4 Beds
2.5 Baths
2,240 Square Feet
0.00 Acres Lot
Built in 1982
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 25, 2025 at 09:26AM

Investment Summary


Monthly Cash Flow
-$954
Cap Rate
3.3%
Cash-on-Cash Return
-12.4%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-8.0%

Property Description


0.00 Acres Lot
Built in 1982
For Sale - Active
Units n/a

Welcome to this beautifully maintained home, nestled on a flat lot in the highly desirable Parkview School District. Perfect for families, this home offers spacious living areas with plenty of natural light, ideal for relaxation and entertaining. The property is a true haven for garden lovers. A variety of fruit trees that offer a serene outdoor retreat. Whether you're enjoying a morning coffee on the oversize deck or tending to your garden, this home provides a peaceful environment. This property is a true paradise for fruit lovers, boasting an impressive variety of trees that will delight you throughout the seasons. You'll find peach, plum, and apricot trees, each producing sweet, juicy fruits in the summer months. Apple and pear trees add to the orchard's bounty, offering crisp, refreshing fruit in the fall. For those who enjoy unique flavors, there's a fig tree, blackberry bushes, and persimmon trees, all of which provide delicious harvests for both snacking and preserving. Loquat trees bring a touch of tropical flair, while the mulberry tree offers a fun and flavorful treat, perfect for enjoying right off the branch. Whether you're an experienced gardener or simply love fresh, homegrown fruit, this property's garden will be a year-round source of beauty and harvest.

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.5

Interior Features

  • # of Rooms: 8
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Daylight, Finished, Partial
  • Fireplace: Yes

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: R6075227
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1982

Tax Information

  • Annual Tax: $5,078

Utilities

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

Location

  • County: Gwinnett

Listing Details


Listed by:
Fadi N. Elkhatib
Main Source Realty
(770) 822-5522

Source:
Georgia MLS
MLS#: 10568904
Georgia MLS

Investment Summary


Monthly Cash Flow
-$954
Cap Rate
3.3%
Cash-on-Cash Return
-12.4%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-8.0%

Purchase Details

Find an Agent

Purchase price:
$399,999
Amount financed:
-$319,999
Down payment:
$80,000
Closing costs:
$12,000
Rehab costs:
$0
Initial cash invested:
$92,000
Square feet:
2,240
Cost per square foot:
$179
Monthly rent per square foot:
$0.98

Financing Details

Find a Lender

Loan amount:
$319,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,049
Property tax:
$423
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,626

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$423-$5,078
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$973-$11,678

Cash Flow


Monthly Yearly
Net operating income:
$1,095 $13,140
Mortgage payments:
-$2,049 -$24,588
Cash flow:
$954 $11,448