1 / 4

Property Location

3301 Sims Street, Hapeville GA 30354

Interactive Map

Open in Google Maps →

List Price $125,000

Units 1

Price / Unit $125,000

Est. Year 1 Cash Flow +$42 after debt service

3301 Sims Street Hapeville, GA 30354

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

ACTIVE

Build-Ready Lot in Hapeville, GA - High-Performance Home Plans Included! 3301 Sims St, Hapeville, GA | Fulton County | .18 Acres Build your dream home or investment property in the heart of Hapeville! This .18-acre residential lot sits on a quiet, tree-lined street in a walkable, vibrant community, just steps from local restaurants, parks, shopping, and Hapeville Elementary. Included with the lot is a full set of construction drawings for a modern 4-bedroom, 2-bath home with a 1-car detached garage. The plans have been approved by the Hapeville Design Review Committee and Planning Commission, saving you time and allowing you to move forward with confidence. Designed for energy efficiency, lower utility costs, and superior indoor air quality, this high-performance, net-zero ready home is perfect for modern, sustainable living. One of the last level in-fill residential lots available in the desirable City of Hapeville. Town homes and Single-Family homes are in the $450K-775K range. This lot is surrounded with Renovated and New Construction homes. This is the perfect lot ready to build. Homes on each side are approximately 1500-2000 Sq Ft homes with lots approximately the same acreage as this vacant lot. Hapeville is one of Atlanta's most desirable, fast-growing communities-perfectly positioned minutes from downtown Atlanta, the airport, major highways, and film studios. Whether you're a homeowner, builder, or investor, this lot offers incredible potential in a neighborhood known for its strong community vibe, arts scene, and walkability. With its prime location, it also presents excellent rental or resale value. Don't miss this rare opportunity to build immediately in a thriving, in-demand location with an energy-efficient future in mind. Contact us today for more details!

Investment Notes — Hapeville

Located in the Hapeville, 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 $125,000 Verified

 Est. Year 1 Cash Flow  +$42  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 Hapeville. 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: 7561706 · Listing courtesy of Crye-Leike, Realtors, Victoria Cole · 678-845-1200

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

FMLS · Updated Daily

Featured Agent