1 / 4

Property Location

3292 Duluth Pines N, Duluth GA 30096

Interactive Map

Open in Google Maps →

List Price $389,900

Units 2

Est. Cap Rate 3.5%

Est. Cash-on-Cash -10.0%

Price / Unit $194,950

Est. Year 1 Cash Flow $-9,750 after debt service

3292 Duluth Pines N Duluth, GA 30096

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

ACTIVE

Rare opportunity to own a duplex on a cul-de-sac in Duluth. Each unit features 2 bedrooms and 1 bathroom, along with a full basement offering the potential to renovate and possibly create additional living space or rental units. Tenants in each unit are month to month and have been long term tenants for several years. (absolutely no disturbing of Tenants will be allowed, please do not approach the duplex)

Investment Notes — Duluth

Located in the Duluth, 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 $194,950 Verified

Est. Cap Rate 3.49% Modeled

Est. Cash-on-Cash -10.00% Modeled

Gross Income $30,900 Gross

NOI $13,596 NOI

 Est. Year 1 Cash Flow  $-9,750  after debt service (25% down / 7% / 30-yr)  Cash Flow   

Confidence scores included Latest FMLS data Transparent modeling

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

Assumptions

Purchase Price List Price

Number of Units

Avg Rent / Unit / Month From Rent Roll

Annual Gross Potential Income Editable

From Rent Roll

Vacancy Rate Estimated

5.0%

Operating Expense Ratio Estimated

51%

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 Duluth. Actual results depend on real rents, expenses, financing terms, and local market conditions. Service view: Review Further.

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.

Review Further

Jeff’s Investment Take

Further review recommended before moving forward.

Est. Cap3.5%

Est. CoC-10.0%

Unit Mix & Available Rent Roll

Breakdown based on data provided in the FMLS listing

Unit	Beds	Baths	Monthly Rent
Unit 1	2	1	$1,275
Unit 2	2	1	$1,300
Total	2 units	—	$2,575

* 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.

Other Duluth, GA multifamily properties currently available

Multifamily for sale: 856 Pastel Drive SW, Marietta

2 Units

Review Further

$389,900

3.3% Cap -10.9% CoC est

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: 7806582 · Listing courtesy of Bolst, Inc., The Phillips Brothers · 678-201-0244

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

FMLS · Updated Daily

Featured Agent