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

$539,900

For Sale - Active
902 Edgewater Dr, Loganville, GA 30052
4 Beds
0 Baths
2,682 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Jul 16, 2025 at 07:47AM

Investment Summary


Monthly Cash Flow
-$944
Cap Rate
4.0%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

Like-New Beauty in Prime Loganville Location! Welcome to an impeccably maintained builder's model home, lovingly maintained by one owner. From the moment you step inside, you'll see and feel the difference-this home truly lives like new! Nestled in a private, sought-after community with a sparkling swimming pool, you'll enjoy this beautifully designed home and love the neighborhood lifestyle. Thoughtfully built with upgraded finishes, spacious living areas, and a smart, open layout, this home offers both comfort and style. The heart of the home - the kitchen - is a chef's dream, with a farmhouse-style sink, recessed lighting, ample storage, and pristine work spaces. A clear view to the living room with bar seating offers easy entertaining for hosting your next gathering. An oversized owner's suite on the main level provides easy, accessible living. Both main level bedrooms enjoy ample closet space and a thoughtfully designed, full bathroom. Upstairs, an oversized bedroom or flex room boasts a full bathroom and generous closet space, ready to be used for any purpose. The beautiful 4-sided brick exterior is matched by an inviting interior, perfect for entertaining or relaxing in your own private space. Underground irrigation keeps your lawn green and healthy. Garden, set up a playset, or simply sit on your private back patio and enjoy the peace & quiet. Located in one of Loganville's most desirable areas, you're just minutes from top-rated schools, grocery stores, shopping, and dining - everything you need is right at your fingertips. Publix, Walmart, Home Depot, and Lowe's are all within 3 miles from home. This home truly checks all the boxes. Don't miss your chance to own a like-new home in a thriving community with unbeatable convenience and charm. 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

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: Attached, Garage, Garage Faces Side, Kitchen Level, Level Driveway
  • Details: Attached, Garage, Kitchen Level
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Other

HOA

  • Has HOA: Yes
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: NL14A001
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick 4 Side, Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $4,125

Utilities

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

Location

  • County: Walton

Listing Details


Listed by:
Jessica Mohr
Century 21 Results
(770) 889-6090

Source:
Georgia MLS
MLS#: 10551063
Georgia MLS

Investment Summary


Monthly Cash Flow
-$944
Cap Rate
4.0%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$539,900
Amount financed:
-$431,920
Down payment:
$107,980
Closing costs:
$16,197
Rehab costs:
$0
Initial cash invested:
$124,177
Square feet:
2,682
Cost per square foot:
$201
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$431,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,766
Property tax:
$344
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,334

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$344-$4,125
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (1%)
1%-$42-$504
Total operating expenses: (37%)
37%-$1,186-$14,229

Cash Flow


Monthly Yearly
Net operating income:
$1,822 $21,864
Mortgage payments:
-$2,766 -$33,192
Cash flow:
$944 $11,328