JoinServicesInsightsAbout Us
USAGAFayetteville300 S Jeff Davis Dr
300 S Jeff Davis Dr, Home with 0 bedrooms, 0 bathrooms and null parking in fayetteville GA | Image 1
Link Copied
$685,000

300 S Jeff Davis Dr, Fayetteville, GA

Real Estate

For Sale

$--,---,---
000
  • Key Facts
  • Description
  • Map

Key Facts

Type Quadruplex
Levels Residential Income
Size -
Garage No
Taxes $5,132
Days Active 0
Lot Size 
Approx. Age 1983
MLS® Number 7634118

Property Address: 

Average square foot calculated using Size range provided by listing agent.

Description

This Fayetteville quadruplex offers four 2 bed / 1 bath units totaling 5, 102 sq ft, each thoughtfully updated within the last two years. Recent improvements include kitchens with granite countertops and stainless steel appliances, along with new flooring, fresh paint, and updated light fixtures that create a clean and inviting living space. The upper units enjoy the added benefit of dedicated storage spaces and private decks, enhancing functionality and tenant appeal. With leases in place, the property is fully occupied and provides a stable income stream for investors. Current rents generate $61, 224 annually, delivering a 7.51% cap rate and near-breakeven cash flow at market interest rates. The pro forma scenario reflects two units rented at $1, 400 and two units rented at $1, 700, generating a total monthly rent of $6, 200, or $74, 400 annually. With expenses estimated at 16% of gross income, annual operating costs are projected at $11, 904, resulting in a net operating income (NOI) of $62, 496. Based on a purchase price of $685, 000, this equates to a cap rate of approximately 9.1%. Assuming a 20% down payment of $137, 000 and financing the remaining $548, 000 with a 30-year loan at 6.3% interest, the annual debt service is about $40, 668. Current NOI is $51, 428, with pro forma NOI projected to produce an annual cash flow of $21, 828, or roughly $1, 819 per month once rents stabilize. This makes the property an attractive long-term investment opportunity, with immediate rental income and strong growth potential. **No showings until the due diligence period. All units are occupied—please do not disturb tenants.**Show Description
MLS® Number7634118
Laundry Level
Central VacNo
FireplaceNo
Acreage0.6
Exterior
GarageNo
Approx. Age1983
Basement
DrivewayLevel Driveway
Garage Spaces
HeatForced Air
A/CCentral Air
Heating Fuel

Extras

Similar Listings

Like what you see?

Complete the form and we'll be in touch. No login necessary.

Add a Comment

Get notified of price or status changes by saving this listing