Property Location

894 Villa Rica Highway, Dallas GA 30157

Interactive Map

List Price $395,000
Units 1
Price / Unit $395,000
Est. Year 1 Cash Flow $-18,110 after debt service
894 Villa Rica Highway Dallas, GA 30157
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
Highly visible and well located property suited to future commercial use. The house has been torn down and removed. Property is located along State Highway 61, just outside Dallas, and close to Paulding County High School, Chattahoochee Technical College, downtown Dallas, Watson Government complex & Wellstar Paulding Hospital. Property can be easily accessed from U.S. Hwy 278, several miles north and Hwy 120 Connector to the south. Access to I-20 is available by Hwy 278 east to Lithia Springs or Hwy 61 South to Villa Rica. Current zoning is R2 Residential. Basis for possible re-zoning is due to property abutting B2 Commercial zoned property and the Paulding county Future Land Use Map anticipates a future commercial use. State estimates indicate over 18,000 vehicle trips per day by the property. GA DOT is in the right of way acquisition process to widen Hwy 61 from Dallas Nebo Road to U.S. Hwy 278 to four lanes. Public water, power, gas, phone & cable are available at the property boundaries. Public sewer is located in the subdivision behind the property and could be extended via gravity sewer to the site. Topography is gently sloping from the front to the rear. There are no known wetlands or creeks. Property also has frontage on Old Villa Rica Road. There are two existing residential driveways serving the site along Hwy 61. Future retail commercial, office or mixed use (retail along Hwy 61 / residential on Old Villa Rica Rd) could all be excellent options for this tract.
Investment Notes — Dallas
  • Located in the Dallas, 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 $395,000 Verified
Est. Year 1 Cash Flow $-18,110 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. No rent data in this listing — enter your own rent assumptions below. Override any value to model your own scenario.

$
$
$

Enter rent per unit or total GPI to model returns

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
Inquire for Details

Jeff’s Investment Take

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

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: 7731978 · Listing courtesy of Keystone Realty Group, LLC., Pete Ewing · 678-932-2105

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