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

$459,900

Sold
971 Ashebrooke Ct NE, Marietta, GA 30068
6 Beds
0 Baths
0 Square Feet
0.00 Acres Lot
Built in 1989
Sold
Units n/a
Checked: 4 hours ago
Updated: Jun 25, 2025 at 03:08AM

Investment Summary


Monthly Cash Flow
$886
Cap Rate
8.5%
Cash-on-Cash Return
10.1%
Debt Coverage Ratio
1.38
Internal Rate of Return (5 years)
13.8%

Property Description


0.00 Acres Lot
Built in 1989
Sold
Units n/a

MARVELOUS HOME! HUGE EAT-IN KITCHEN WITH LOTS OF CABINETS & GRANITE COUNTERTOPS! MARBLE FLOORS! FULL FINISHED BASEMENT WITH IN-LAW SUITE, KITCHEN & WETBAR! LARGE MASTER SUITE WITH TWO-SIDED FIREPLACE THAT OPENS TO SPA BATH & 3 CLOSETS!

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, Side/Rear Entrance
  • Details: Garage, Garage Door Opener, Garage Faces Side, Kitchen Level
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 5
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement Description: Bath/Stubbed, Daylight, Exterior Entry, Finished, Full

Exterior Features

  • Exterior Walls Materials: Stucco

HOA

  • Has HOA: Yes
  • HOA Fee: $610/annually

Land Information

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

Lot Information

  • Parcel ID: 16098400830
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: European, Traditional
  • Year Built: 1989

Tax Information

  • Annual Tax: $6,846

Utilities

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

Location

  • County: Cobb

Listing Details


Listed by:
Troy W Wolfe
RE/MAX UNLIMITED
(770) 883-2282

Source:
First Multiple Listing Service (FMLS)
MLS#: 3792868
First Multiple Listing Service (FMLS)

Investment Summary


Monthly Cash Flow
$886
Cap Rate
8.5%
Cash-on-Cash Return
10.1%
Debt Coverage Ratio
1.38
Internal Rate of Return (5 years)
13.8%

Purchase Details

Find an Agent

Purchase price:
$459,900
Amount financed:
-$367,920
Down payment:
$91,980
Closing costs:
$13,797
Rehab costs:
$0
Initial cash invested:
$105,777
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$367,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,356
Property tax:
$571
Insurance:
$392
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,319

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,600 $67,200
Vacancy loss: (6%)
6% -$336 -$4,032
Operating income:
$5,264 $63,168

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$571-$6,846
Insurance: (7%)
7%-$392-$4,704
Property management: (8%)
8%-$448-$5,376
Repairs & maintenance: (5%)
5%-$280-$3,360
Capital expenditures: (5%)
5%-$280-$3,360
HOA fees: (1%)
1%-$51-$612
Total operating expenses: (36%)
36%-$2,022-$24,258

Cash Flow


Monthly Yearly
Net operating income:
$3,242 $38,904
Mortgage payments:
-$2,356 -$28,272
Cash flow:
$886 $10,632