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

$439,900

For Sale - Active
735 Briarhurst Ct, Lawrenceville, GA 30046
4 Beds
0 Baths
2,442 Square Feet
0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Jul 12, 2025 at 06:54AM

Investment Summary


Monthly Cash Flow
-$408
Cap Rate
5.0%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.7%

Property Description


0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a

An excellent home with a GREAT floor plan. Newly renovated! Newer A/C system. New upstairs flooring, new paint throughout, new kitchen cabinets and granite countertops. Covered patio with fenced backyard. Open main living area has formal living room and formal dining room that flows into living room with 2-story fireplace and then into the kitchen with island, dining area and much more. Don't miss it!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Sugarloaf Manor Community
  • HOA Fee: $300/annually

Land Information

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

Lot Information

  • Parcel ID: R5108103
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Traditional
  • Year Built: 2005

Tax Information

  • Annual Tax: $749

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Central Air, Electric

Location

  • County: Gwinnett

Listing Details


Listed by:
Hafiz N. Anjum
RE/MAX Around Atlanta
(404) 252-7500

Source:
Georgia MLS
MLS#: 10556225
Georgia MLS

Investment Summary


Monthly Cash Flow
-$408
Cap Rate
5.0%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.7%

Purchase Details

Find an Agent

Purchase price:
$439,900
Amount financed:
-$351,920
Down payment:
$87,980
Closing costs:
$13,197
Rehab costs:
$0
Initial cash invested:
$101,177
Square feet:
2,442
Cost per square foot:
$180
Monthly rent per square foot:
$1.15

Financing Details

Find a Lender

Loan amount:
$351,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,253
Property tax:
$62
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,511

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$62-$749
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (1%)
1%-$25-$300
Total operating expenses: (28%)
28%-$787-$9,449

Cash Flow


Monthly Yearly
Net operating income:
$1,845 $22,140
Mortgage payments:
-$2,253 -$27,036
Cash flow:
$408 $4,896