1 / 12

Property Location

3871 HWY 140 NE, Rydal GA 30171

Interactive Map

Open in Google Maps →

List Price $549,225

Units 1

Price / Unit $549,225

Est. Year 1 Cash Flow $-25,360 after debt service

3871 HWY 140 NE Rydal, GA 30171

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

ACTIVE

21+ ACRE MOUNTAIN VIEW / CREEK FRONT ESTATE LOT with HUGE KNOLL, Lot 11 Pine Log Estates offers the largest building area in the development. The perfect lot for the person looking for a large area to build multiple dwellings, garage, barn, etc!! This beautiful property nestled in the heart of Rydal, 15 min to Cartersville, Canton, and Adairsville. Lot 11 has an enormous knoll with 360-degree mountain views to build your dream home. Johnston Mountain to the South and Pine Log to the North. A gorgeous prime tract of land that offers serene privacy, also has frontage on Pine Log Creek that will give future homeowners a beautiful natural amenity in their own back yard! Beyond that, future homeowners will enjoy some of the counties best recreation with Pine Log Hiking Trail and Garland Mountain hiking and horseback trails only a few miles away! Public water and power available. Driveway and building site have been rough graded. Driveway permit approved. Call today for a private tour of this special tract of North GA Mountain Land.

Investment Notes — Rydal

Located in the Rydal, 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 $549,225 Verified

 Est. Year 1 Cash Flow  $-25,360  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 Rydal. 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: 7667282 · Listing courtesy of Drake Realty of GA, Inc., ADAM BRUSH · 770-565-2044

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

FMLS · Updated Daily

Featured Agent