1 / 21

Property Location

6400 Bells Ferry Road, Woodstock GA 30189

Interactive Map

Open in Google Maps →

List Price $2,100,000

Units 1

Est. Cap Rate 0.4%

Est. Cash-on-Cash -22.5%

Price / Unit $2,100,000

Est. Year 1 Cash Flow $-118,216 after debt service

6400 Bells Ferry Road Woodstock, GA 30189

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

ACTIVE

Beautifully level lot with Approximately 35,000 square feet on Bells Ferry Road, Next door to Kotic Kustoms Motorcycle shop at end of Eagle Drive. All utilities available. Mixed use/commercial development opportunities. The owner is willing to separate the residential (FMLS 7649725) from the front commercial (FMLS 6990719). The owner is motivated and willing to separate out for commercial and residential. Total assemblage is 6.04 acres.

Investment Notes — Woodstock

Located in the Woodstock, 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 $2,100,000 Verified

Est. Cap Rate 0.36% Modeled

Est. Cash-on-Cash -22.52% Modeled

Est. Gross Income $15,360 Modeled

Est. NOI $7,526 Modeled

 Est. Year 1 Cash Flow  $-118,216  after debt service (25% down / 7% / 30-yr)  Modeled   

Confidence scores included Latest FMLS data Transparent modeling

Starts from list price and unit count. Pre-filled from Modeled Estimate. Override any value to model your own scenario.

Assumptions

Purchase Price List Price

Number of Units

Avg Rent / Unit / Month Modeled Estimate

Annual Gross Potential Income Editable

Modeled Estimate

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 Woodstock. 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. Cap0.4%

Est. CoC-22.5%

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: 6990757 · Listing courtesy of Atlanta Communities, RICK STEINER · 770-722-3112

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

FMLS · Updated Daily

Featured Agent