$979,000
Investment Summary
- Monthly Cash Flow
- -$1,910
- Cap Rate
- 3.8%
- Cash-on-Cash Return
- -10.2%
- Debt Coverage Ratio
- 0.62
- Internal Rate of Return (5 years)
- -5.9%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
Welcome to this GORGEOUS TIMBER FRAME ESTATE! Nestled on over 2 PRIVATE, WOODED ACRES with an option to purchase an ADDITIONAL 2+ acre parcel to build a second home, barn, garage or just for your privacy and peace-of-mind. Enjoy direct trail access to the ETOWAH RIVER and beautiful LONG-RANGE VIEWS of the NORTH GEORGIA MOUNTAINS. This EXQUISITE, CUSTOM home provides a peaceful, country mountain setting while being conveniently located minutes from groceries, restaurants, an easy commute, and more!! Custom Designed by MILL CREEK POST & BEAM Co. This cedar and stone home features SOARING VAULTED CEILINGS, WIDE-PLANK PINE FLOORS, and MASSIVE EXPOSED BEAMS. The expansive great room features a TWO-SIDED STONE FIREPLACE and GORGEOUS WALL-TO-WALL WINDOWS which showcase views of the river valley and North Georgia Mountains beyond. Fine finishes include TONGUE AND GROOVE CEILINGS, SOLID ALDER DOORS, CUSTOM IRONWORK and so much more. Designed for energy efficiency and built to last centuries, the home is enclosed in STRUCTURAL INSULATED PANELS, which provide high R-Values and LOW energy bills. The cost to build this home today is well over 2M. The heart of the home is the GOURMET KITCHEN, with an 8-foot island and tons of cabinet space. Designed with the family chef in mind, high-end MONOGRAM appliances, GRANITE countertops, a SIX-BURNER cooktop, WARMING DRAWER, ADVANTIUM SPEED COOK OVEN, and GORGEOUS WALK-IN PANTRY will make cooking a joy. The country kitchen's dining space is centered around the FIREPLACE, and offers the PERFECT SPACE FOR ENTERTAINING with a fire and a view! Designed for ranch living, the MAIN-LEVEL PRIMARY SUITE features a PRIVATE COVERED DECK with indoor/outdoor living sliding doors, a SPA-INSPIRED BATHROOM, and a CUSTOM WALK-IN CLOSET. Two additional main-floor bedrooms share a JACK-AND-JILL bath. A half bath and a LARGE LAUNDRY ROOM with BUILT-INS are also on the main floor. A LOFT overlooking the GREAT ROOM would be a wonderful home office or private reading space. Upstairs is a second Master Suite with a LUXURY BATH and WALK-IN CLOSET. An EXPANSIVE BONUS ROOM offers FLEXIBILITY as a FIFTH BEDROOM or BONUS ENTERTAINMENT SPACE. The nearly 3,000 SQ FT UNFINISHED BASEMENT is already INSULATED and FRAMED with a FIREPLACE INSERT, offering ENDLESS POTENTIAL for CUSTOMIZATION. An awesome MAN-CAVE space with double-door access will give you a great place for home projects. Outdoors, enjoy 900 SQUARE FEET OF DECKING, a FENCED PADDOCK for dogs or ponies, and SERENE NATURAL SURROUNDINGS. Additional features include an OVERSIZED 750+ SQ FT GARAGE, COPPER GUTTERS, TANKLESS WATER HEATER, and PELLA ARCHITECTURAL, DOUBLE-PANE CASEMENT windows with wide overhangs to enjoy a nice breeze even when it rains! Zoned for TOP-RATED FORSYTH COUNTY SCHOOLS, and eligible for the FORSYTH COUNTY SENIOR TAX EXEMPTION, this home perfectly combines PRIVACY, the TRANQUILITY OF NATURE and LUXURIOUS LIVING close to MODERN CONVENIENCES. This is your OPPORTUNITY to OWN a TRUE NORTH GEORGIA MASTERPIECE that is PRICED WELL BELOW APPRAISED VALUE! This caliber of home doesn't come on the market very often! SCHEDULE YOUR PRIVATE SHOWING TODAY!!!
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
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Garage, Garage Door Opener, Garage Faces Side
- Details: Garage, Garage Door Opener
- Garage Spaces: 4
- Spaces Total: 4
Bedroom Information
- # of Bedrooms: 5
Bathroom Information
- # of Baths (Full): 3
- # of Baths (Partial): 1
- # of Baths (Total): 3.5
Interior Features
- # of Stories: 3
- Basement: Yes
- Basement Description: Daylight, Exterior Entry, Full, Interior Entry, Unfinished
- Fireplace: Yes
Exterior Features
- Exterior Walls Materials: Wood Siding
- Roof Material: Composition
HOA
- Has HOA: Yes
- Association: Merrick Theobald
- HOA Fee: $300/annually
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 004037
- Lot Size: 0 sqft
Property Information
- Property Type: Single Family Residence
- Style: Craftsman
- Year Built: 2005
Tax Information
- Annual Tax: $9,636
Utilities
- Water & Sewer: Public
- Heating: Central
- Cooling: Ceiling Fan(s), Central Air
Location
- County: Forsyth
Listing Details
Investment Summary
- Monthly Cash Flow
- -$1,910
- Cap Rate
- 3.8%
- Cash-on-Cash Return
- -10.2%
- Debt Coverage Ratio
- 0.62
- Internal Rate of Return (5 years)
- -5.9%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $979,000 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$783,200 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $195,800 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $29,370 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $225,170 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 4,692 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $209 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.21 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $783,200 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.625% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $5,015 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $803 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $399 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $6,217 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $5,700 | $68,400 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$342 | -$4,104 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $5,358 | $64,296 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 14% | -$803 | -$9,636 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$399 | -$4,788 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$456 | -$5,472 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$285 | -$3,420 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$285 | -$3,420 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | 0% | -$25 | -$300 |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 40% | -$2,253 | -$27,036 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $3,105 | $37,260 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$5,015 | -$60,180 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $1,910 | $22,920 |