1 / 33

Property Location

4521 Shiloh Road, Cumming GA 30040

Interactive Map

Open in Google Maps →

List Price $595,000

Units 1

Price / Unit $595,000

Est. Year 1 Cash Flow $-28,101 after debt service

4521 Shiloh Road Cumming, GA 30040

Data last updated: August 2, 2026 at 9:46 PM EST

ACTIVE

01.41 acres +/- LAND FOR SALE cleared & ready for your build project. 339'+/- road frontage on Shiloh Rd. NO HOA. Sewer available per Forsyth County, See Forsyth County, Ga SEWER Manhole ID# 11897. Current Zoning, per Forsyth County A1 (1 house per acre). Location adjacent to smaller lot neighborhood zoned RES4, potential rezoning? Cleared, level build site w mature, large oak trees. Denmark High School district of Forsyth County, Georgia. Road access on two sides. Great location w large estate home across street, new construction just to the north, boardered by A1 & sewered subdivisions to the South. Survey available. Seller is told County Water available. Prime location w convenient access to top-rated schools. Shopping, dining, & entertainment, Forsyth County's Fowler Park, the Big Creek Greenway, Halcyon, The Collection at Forsyth, plus more, just minutes from GA-400 CLICK for VIDEO: https://youtu.be/BO_sNCeP21s?si=snc0MNr47MBt2b3x

Investment Notes — Cumming

Located in the Cumming, 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

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

Price per Unit $595,000 Verified

 Est. Year 1 Cash Flow  $-28,101  after debt service (25% down / 7% / 30-yr)  Modeled   

Confidence scores included Latest FMLS data Transparent modeling

Starts from list price and unit count. No rent data in this listing — enter your own rent assumptions below. Override any value to model your own scenario.

Assumptions

Purchase Price List Price

Number of Units

Avg Rent / Unit / Month Enter your estimate

Annual Gross Potential Income Editable

Enter rent per unit or total GPI to model returns

Vacancy Rate Estimated

5.0%

Operating Expense Ratio Estimated

46%

Financing

Down Payment Default 25%

25%

Interest Rate Default 7%

Loan Term Years

30 yrs

Projected Returns

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 —

Simplified estimates for Cumming. Actual results depend on real rents, expenses, financing terms, and local market conditions. Service view: Inquire for Details.

Why these numbers can differ from the Metrics Bar & Highlights above

The Metrics Bar and Highlights use the service’s numbers (actual MLS Gross / Opex / NOI / Cap Rate when available, otherwise modeled).
This calculator lets you change every assumption in real time. Once you move any slider or input, the results become your scenario, not the service estimate.
Vacancy, expense ratio, and financing terms here may be more or less aggressive than the service defaults.
Cash flow shown is before income taxes, capital expenditures, and any other non-operating items.

Inquire for Details

Jeff’s Investment Take

Insufficient data for a modeled recommendation. Contact for the rent roll and actuals.

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: 7717356 · Listing courtesy of Keller Williams Realty Atlanta Partners, BRIAN POLK · 678-425-1988

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

FMLS · Updated Daily

Featured Agent