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
See all photos

$370,000

Under Contract
5455 Stirrup Way, Powder Springs, GA 30127
4 Beds
3 Baths
2,920 Square Feet
0.00 Acres Lot
Built in 2010
Under Contract
Units n/a
Checked: 16 hours ago
Updated: Sep 24, 2025 at 10:03AM

Investment Summary


Monthly Cash Flow
-$504
Cap Rate
4.5%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-2.9%

Property Description


0.00 Acres Lot
Built in 2010
Under Contract
Units n/a

Welcome to 5455 Stirrup Way - Powder Springs This 4BR/3BA beauty in sought-after Defoors Farm offers elegant, comfortable living. The open, flexible floor plan features a main-level bedroom for guests, multigenerational living, or a home office, plus an intercom system throughout. The spacious kitchen, fireside family room, and generous bedrooms make both everyday life and entertaining, effortless. Built in 2010, this home is move-in ready. Enjoy resort-style amenities-pool, tennis, clubhouse, dog park, and playground-in a true community setting. Very motivated seller-don't miss this one! Floor allowance provided by seller at closing.

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 2
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 19096800530
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Traditional
  • Year Built: 2010

Tax Information

  • Annual Tax: $4,003

Utilities

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

Location

  • County: Cobb

Listing Details


Listed by:
Mark Spain
Mark Spain Real Estate
(770) 886-9000

Source:
Georgia MLS
MLS#: 10582977
Georgia MLS

Investment Summary


Monthly Cash Flow
-$504
Cap Rate
4.5%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-2.9%

Purchase Details

Find an Agent

Purchase price:
$370,000
Amount financed:
-$296,000
Down payment:
$74,000
Closing costs:
$11,100
Rehab costs:
$0
Initial cash invested:
$85,100
Square feet:
2,920
Cost per square foot:
$127
Monthly rent per square foot:
$0.86

Financing Details

Find a Lender

Loan amount:
$296,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,895
Property tax:
$334
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,404

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$334-$4,003
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$959-$11,503

Cash Flow


Monthly Yearly
Net operating income:
$1,391 $16,692
Mortgage payments:
-$1,895 -$22,740
Cash flow:
-$504 -$6,048