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

$829,000

For Sale - Active
827 Autry Oak Ct, Alpharetta, GA 30022
5 Beds
5 Baths
0 Square Feet
0.00 Acres Lot
Built in 2008
For Sale - Active
1 Units
Checked: 17 hours ago
Updated: Jun 28, 2025 at 03:33AM

Investment Summary


Monthly Cash Flow
-$1,880
Cap Rate
3.4%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.5%

Property Description


0.00 Acres Lot
Built in 2008
For Sale - Active
1 Units

Location, Location!! This beautiful stunning 4 sided brick home located in the gated community of Autry Township. 5 bedroom, 5 bath. As you walk through the entry 2 story foyer and separate formal dining room, open family room, large kitchen featuring stained cabinets, granite countertops, large island and eat in area, hardwood floors, bedroom and full bath on main floor. Spacious master bedroom with a large sitting area, attached to a private deck with a beautiful view. Teen suite with private bath & 2 bedrooms with a jack/jill bath. Finished basement with full bath, workout room, media room and open room and storage room. New Roof installed in 2025. Top rated award-winning schools. Gated community. Great location!!. Must see this well maintained beautiful 4 sided brick home!!

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

  • Details: Attached, Driveway, Garage, Garage Door Opener, Garage Faces Front
  • Garage Spaces: 5
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 5
  • # of Baths (Partial): 1
  • # of Baths (Total): 5.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Daylight, Exterior Entry, Finished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Rock, Stone
  • Foundation: None
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $2,100/annually

Land Information

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

Lot Information

  • Parcel ID: 11019000601200
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2008

Tax Information

  • Annual Tax: $5,926

Utilities

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

Location

  • County: Fulton

Listing Details


Listed by:
Nicole Lee
Heritage GA. Realty
(770) 595-0880

Source:
First Multiple Listing Service (FMLS)
MLS#: 7595611
First Multiple Listing Service (FMLS)

Investment Summary


Monthly Cash Flow
-$1,880
Cap Rate
3.4%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.5%

Purchase Details

Find an Agent

Purchase price:
$829,000
Amount financed:
-$663,200
Down payment:
$165,800
Closing costs:
$24,870
Rehab costs:
$0
Initial cash invested:
$190,670
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$663,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$4,247
Property tax:
$494
Insurance:
$308
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,049

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,400 $52,800
Vacancy loss: (6%)
6% -$264 -$3,168
Operating income:
$4,136 $49,632

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$494-$5,926
Insurance: (7%)
7%-$308-$3,696
Property management: (8%)
8%-$352-$4,224
Repairs & maintenance: (5%)
5%-$220-$2,640
Capital expenditures: (5%)
5%-$220-$2,640
HOA fees: (4%)
4%-$175-$2,100
Total operating expenses: (40%)
40%-$1,769-$21,226

Cash Flow


Monthly Yearly
Net operating income:
$2,367 $28,404
Mortgage payments:
-$4,247 -$50,964
Cash flow:
$1,880 $22,560