1 / 17

Property Location

3143 Balley Forrest Drive, Milton GA 30004

Interactive Map

Open in Google Maps →

List Price $899,900

Units 1

Price / Unit $899,900

Est. Year 1 Cash Flow $-46,357 after debt service

3143 Balley Forrest Drive Milton, GA 30004

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

ACTIVE

Bring your own builder to one of the final opportunities to own a vacant lot in one of Milton’s few country clubs. Welcome to 3143 Balley Forrest Drive, situated inside the prestigious community of The Manor Golf & Country Club. This lot presents a rare chance to design and build a fully custom estate in one of North Atlanta's most distinguished neighborhoods. This exceptional homesite offers remarkable versatility, with a gentle topography ideal for either a main-level walkout backyard or a terrace-level design. Enjoy seasonal views of the 11th green and 12th tee box, while a mature hardwood buffer provides both privacy and a serene natural backdrop. With generous road frontage, the lot lends itself to a variety of architectural possibilities from a stately circular driveway to a porte cochere or an expansive front lawn, allowing you to create a truly impressive arrival experience. Beyond the homesite, residents enjoy access to an exceptional private club lifestyle, featuring a Tom Watson-designed championship golf course, resort-style swimming, tennis and pickleball courts, a state-of-the-art fitness center, and multiple dining and social venues. A vibrant calendar of events and family-friendly programming further elevates the experience, offering a true resort-at-home lifestyle within the gates. Bring your own Manor-approved builder or partner with RJ Custom Builders, one of the original and most respected builders in The Manor, known for crafting some of the community's most architecturally significant homes.

Investment Notes — Milton

Located in the Milton, 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 $899,900 Verified

 Est. Year 1 Cash Flow  $-46,357  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 Milton. 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: 7800416 · Listing courtesy of Atlanta Fine Homes Sotheby's International, Nick Malone · 678-382-4395

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

FMLS · Updated Daily

Featured Agent