Property Location

3904 Bakers Ferry Road SW, Atlanta GA 30331

Interactive Map

List Price $695,000
Units 1
Est. Cap Rate 0.8%
Est. Cash-on-Cash -20.8%
Price / Unit $695,000
Est. Year 1 Cash Flow $-36,073 after debt service
3904 Bakers Ferry Road SW Atlanta, GA 30331
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
Completely Rebuilt in 2025 – Turnkey, Fully Furnished 6-Bedroom Home! This beautifully renovated 2,464 sq. ft. brick ranch is situated on a private, wooded corner lot and offers exceptional flexibility for homeowners and investors alike. Featuring 6 bedrooms and 4 full bathrooms, including two spacious primary suites with private en-suite baths, this home is ideal for multigenerational living, a large family, or shared living arrangements. The open, inviting floor plan showcases hardwood floors throughout, a welcoming foyer, a bright eat-in kitchen, a formal dining room, natural gas heating, and central air conditioning. Step outside to the full-length covered back porch overlooking the fenced backyard—perfect for relaxing, entertaining, or enjoying the peaceful setting. Additional features include an attached garage, an extended driveway, and ample off-street parking. Conveniently located just minutes from shopping, restaurants, parks, MARTA, major highways, and Hartsfield-Jackson Atlanta International Airport, this home offers outstanding accessibility. Being sold fully furnished, this move-in-ready property is ready for immediate occupancy or your next investment opportunity. Seller states the property has the potential to generate up to $9,000 per month in short-term rental income. Buyers are responsible for independently verifying all income projections, zoning requirements, permit requirements, and local short-term rental regulations. Owner financing available for qualified buyers with 20% down.
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 $695,000 Verified
Est. Cap Rate 0.80% Modeled
Est. Cash-on-Cash -20.76% Modeled
Est. Gross Income $12,595 Modeled
Est. NOI $5,542 Modeled
Est. Year 1 Cash Flow $-36,073 after debt service (25% down / 7% / 30-yr) Modeled
Confidence scores included Latest FMLS data Transparent modeling
Investment Calculator

Starts from list price and unit count. Pre-filled from Modeled Estimate. Override any value to model your own scenario.

$
$
$

Modeled Estimate

5.0%
51%
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. Cap0.8%
Est. CoC-20.8%

Unit Mix & Available Rent Roll

Breakdown based on data provided in the FMLS listing

UnitBedsBathsMonthly Rent
Unit 164
Total1 units $0

Full detailed rent roll, tenant leases, and actual income/expense data not included in listing.

Inquire for Full Rent Roll & Financial Package

* 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.

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: 7807854 · Listing courtesy of Atlanta Communities, Adriana Aguilar · 770-324-6720

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