Property Location

1050 Ricky West Road, Cleveland GA 30528

Interactive Map

List Price $1,350,000
Units 1
Est. Cap Rate 0.6%
Est. Cash-on-Cash -21.4%
Price / Unit $1,350,000
Est. Year 1 Cash Flow $-72,405 after debt service
1050 Ricky West Road Cleveland, GA 30528
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
The ultimate 16-acre luxury equestrian estate and private retreat! Tucked away on over 16 pristine acres, this immaculately custom-built ranch estate offers the rare combination of high-end luxury living, fully equipped equestrian facilities, and a massive detached workshop. With over 3,900 square feet of meticulously designed living space and a brand-new high-efficiency HVAC system, this property is completely turn-key and ready for you to enjoy the ultimate country lifestyle. The open-concept main floor boasts soaring vaulted ceilings with exposed wood beams, anchored by a stunning floor-to-ceiling stone wood-burning fireplace. The Chef’s Kitchen is an entertainer’s dream, featuring a gas cooktop, pot filler, walk-in pantry, and seamless access to a secluded screened-in patio. The expansive main-floor Owner's Suite serves as a private oasis, complete with a coffered ceiling, gas log fireplace, and a magnificent spa-inspired en-suite. Above the oversized attached 2-car garage is a massive multi-purpose bonus suite (4th bedroom) equipped with its own mini-split system. Downstairs, the finished basement features a sprawling recreation room, two generous guest bedrooms connected by a Jack-and-Jill bath, a dedicated gym/craft room (potential 5th bedroom), and a solid concrete storm shelter/safe room. For the equestrian, the property features a premium, less-than-5-year-old 2,100 sq. ft. barn offering 6 stalls, a 12x24 tack room, an adjacent round pen, and approximately 3,900 linear feet of new fencing separating 4 dedicated pastures. Car enthusiasts and hobbyists will be blown away by the 1,800+ sq. ft. detached 3-bay workshop. It features three automatic garage doors, a fourth roll-up door, spray foam insulation, gas heating, hot/cold plumbing, and a 50-amp RV/5th wheel hookup. Combine this with the main home's garage for a total of 5 enclosed parking spaces! This home was built to outlast the elements with incredible attention to detail: 2x6 exterior walls, full spray foam insulation, instant hot water, symmetrical fiber optic internet for remote work, and a massive 22kw whole-house propane generator so you never lose power. Enjoy the peaceful creek running along the western border and a small fenced backyard area perfect for pets. If you have been waiting for a luxury property that refuses to compromise on quality, acreage, or outbuildings—this is it.
Investment Notes — Cleveland
  • Located in the Cleveland, 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 $1,350,000 Verified
Est. Cap Rate 0.62% Modeled
Est. Cash-on-Cash -21.45% Modeled
Est. Gross Income $17,203 Modeled
Est. NOI $8,430 Modeled
Est. Year 1 Cash Flow $-72,405 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%
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. Cap0.6%
Est. CoC-21.4%
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: 7803467 · Listing courtesy of Mark Spain Real Estate, MARK SPAIN · 770-886-9000

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