Property Location

3822 Bakers Ferry Road SW, Atlanta GA 30331

Interactive Map

List Price $474,999
Units 2
Est. Cap Rate 4.2%
Est. Cash-on-Cash -7.1%
Price / Unit $237,500
Est. Year 1 Cash Flow $-8,450 after debt service
3822 Bakers Ferry Road SW Atlanta, GA 30331
FMLS IDX Data last updated: August 2, 2026 at 2:45 PM EST
ACTIVE
Property Description
RARE 1.14-ACRE DUAL-HOME PROPERTY - INCOME-PRODUCING & R4 ZONED FOR EXPANSION! An extremely rare opportunity to own TWO fully code-compliant homes on a massive, private 1.14-acre lot right in the city! Whether you are looking for a savvy house-hacking setup, a multi-generational compound, or immediate rental income, this property delivers. Best of all? This expansive, tucked-away lot is already zoned for additional ADUs, offering unmatched future expansion and investment potential. THE MAIN RESIDENCE. (3 Bedrooms / 2 Bathrooms) Completely renovated from the studs up in 2024, the primary home offers a bright, open-concept design. It features a beautifully updated chef's kitchen with crisp white cabinetry, stone countertops, and stainless steel appliances. The spacious primary suite on the main level serves as a peaceful retreat, complete with a generous walk-in closet and a beautifully tiled en-suite bathroom. THE DETACHED ADU. (1 Bedroom / 1 Bathroom) Tucked away at the end of a newly laid gravel walkway for ultimate privacy, the detached guest house is a true differentiator. Built in 2024, this turnkey retreat includes a private bedroom, a full bathroom, and its own fully equipped kitchen. It was seamlessly transitioned to public sewer with a Certificate of Occupancy issued in 2026. PREMIUM UPGRADES & FEATURES. 4 Bedrooms and 3 Full Bathrooms total across two separate homes. Fully code-compliant with City of Atlanta (2025) for total peace of mind. New major systems (2024) including upgraded electrical, new roof, HVAC, plumbing, and windows. Zoned for additional ADUs to maximize your investment. Move-in ready exterior with fresh sod, new gravel parking pad, and a private gravel walkway. UNBEATABLE LOCATION & LIFESTYLE. Enjoy a serene, wooded setting without sacrificing city convenience. You are less than a 5-minute drive from both I-20 and 285, Fulton County Airport - Brown Field (FTY), Downtown Atlanta, Hartsfield-Jackson Airport, and the AUC colleges. Looking for weekend thrills? Six Flags Over Georgia is only 10 minutes away! Located just around the corner from neighborhood staples like Cascade Skating Rink, Blake's Oyster Bar, Publix, and Walmart, you are also perfectly positioned to benefit from major upcoming area investments, including the Campbellton Road BRT line and the Southwest BeltLine connector trails. Don't miss this one-of-a-kind, income-producing estate! Bonus: Ask about preferred lender incentives!
Investment Notes — Atlanta
  • Located in the Atlanta, GA area
  • Value-add opportunities typically exist through management, renovations, or operational improvements
  • Rental demand and achievable rents vary significantly by submarket — local market verification is recommended
  • Actual cash flow depends on occupancy, expenses, financing, and current market conditions
Professional Investment Analysis

Modeled from FMLS data + Atlanta metro baselines where listing data is incomplete

Price per Unit $237,500 Verified
Est. Cap Rate 4.21% Modeled
Est. Cash-on-Cash -7.12% Modeled
Gross Income $40,800 Gross
NOI $19,992 NOI
Est. Year 1 Cash Flow $-8,450 after debt service (25% down / 7% / 30-yr) Cash Flow
Confidence scores included Latest FMLS data Transparent modeling
Investment Calculator

Starts from list price and unit count. Pre-filled from From Rent Roll. Override any value to model your own scenario.

$
$
$

From Rent Roll

5.0%
46%
25%
7%
30 yrs
Gross Potential Income
Effective Gross Income
Operating Expenses
Net Operating Income (NOI)
Asking Cap Rate
Price Per Unit
Annual Debt Service
Year 1 Cash Flow
Cash-on-Cash Return
Review Further

Jeff’s Investment Take

Further review recommended before moving forward.

Est. Cap4.2%
Est. CoC-7.1%

Unit Mix & Available Rent Roll

Breakdown based on data provided in the FMLS listing

UnitBedsBathsMonthly Rent
Unit 143$3,400
Total1 units $3,400

* Rent roll information is taken from the available FMLS listing data. Many multifamily listings do not include complete or verified tenant financials. Always verify actual rents, leases, and operating expenses during due diligence.

Similar Investment Opportunities

Other Atlanta, GA multifamily properties currently available

No similar properties available at the moment.

Browse All Multifamily Deals in Atlanta →
Important Investment Disclaimer
Important Investment Information

Actual MLS Cap Rate is used when present. Gross Income uses rent roll or MLS Gross Income when available, otherwise modeled. Operating expenses use an all-in ratio by property size. Cash-on-cash assumes 25% down, 7% interest, 30-year amortization. All figures are for screening only — verify with current rent roll and expenses.

Some figures shown on this page are estimated because complete rent-roll or operating data was not provided in the listing. Estimated values are clearly marked.

Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.

This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.

MLS ID: 7813319 · Listing courtesy of HomeSmart, Chaz Jenkins · 470-485-5483

IDX Information Provided by Jeff Crowe · jeffcrowe@c21theavenues.com
FMLS · Updated Daily