2124 Hickory Bnd SE
Conyers, GA 30013
3 Beds
2.5 Baths
2,048 Sq Ft
12 Days on Market
For Sale $420,000
Turn Your Search Into A Purchase
Request tour
Save
Courtesy of Keller Williams Rlty-Atl.North

Listing Agent & Comments

Janice OverbeckKeller Williams Rlty-Atl.North
770-509-0700offers@janiceoverbeck.com License #338011
Welcome to this well-maintained duplex, offering two spacious 3-bedroom, 3-bathroom units - each designed for comfort and convenience. Over $70,000 in renovations/upgrades in 2021. Unit A rents for $1,560/month and Unit B for $1,657/month, generating a total monthly income of $3,217, or $38,604 annually. With estimated annual expenses at 16% of gross income ($6,176.64), this property delivers a solid Net Operating Income of $32,427.36 and a cap rate of approximately of 7.91%. Assuming a 20% down payment and a 30-year fixed mortgage at a 6.5% interest rate, annual debt service is estimated at $24,872.40. This results in an estimated pre-tax cash flow of approximately $630/month or $7,555/year in the first year - making this duplex a compelling option for investors seeking steady returns. MARKET RENT POTENTIAL: Average rents for 3-bedroom rentals in this area are currently around $1,775/month. At that rate, total monthly income would increase to $3,550, or $42,600 annually. With the same 16% expense ratio, operating expenses would be approximately $6,816, resulting in a Net Operating Income (NOI) of $35,784. This would raise the cap rate to 8.73%. With a $410,00 purchase price, a 20% down payment ($82,000), and an estimated annual debt service of $24,864, projected cash flow would increase to $10,920/year - delivering an improved cash-on-cash return of 13.3%. Inside, each unit features a cozy family room with a fireplace, a functional kitchen with black appliances and generous cabinetry, and a dedicated laundry room. Bedrooms are comfortably carpeted with ceiling fans throughout, while each primary suite offers a spacious walk-in closet and abundant natural light. Outside, the fenced backyard provides a private space to relax or entertain. The area is also seeing rapid growth, with 5,600 new jobs coming to major employers like Rivian, Archer Aviation, and Meta - all within a 10-minute drive. Plus, with average rents for 3-bedroom rentals in the area currently around $1,775, there's clear potential for future rent increases. Whether you're seeking rental income or a multi-generational living solution, this property offers the ideal combination of versatility, value, and steady returns. ***No showings until due diligence period. Please do not disturb tenants.***

MLS# 10545497 • Data provided by GAMLS
Additional home details
Living Area2,048 Sq.Ft.
Lot Size0.3 Acres
Total Rooms7
Bedrooms3
Bathrooms2.5
Stories1
Year Built1984
Property TypeMultifamily
ZoningR3
HOA Name--
HOA Fee--
HOA IncludesNone
Tax Year2024
Tax Amount$7,506
Property in Flood Zone--
BasementNo
PoolNo
We’ll connect you with top agents in your area.
More Information On This Home
This home's estimated value
$417,747
ComeHome Estimated Value
What influenced our estimate?
This is ComeHome’s estimated market value for this home. It is not a formal appraisal. This estimate is based on our market knowledge, and it should be used as a starting point to determine a home’s value.
This property is missing data for:
Crime reports
New
Do you own this home?
Access your homeowner dashboard
house

HouseCanary, Inc. Brokerage

2124 Hickory Bnd SE, Conyers, GA 30013

Multifamily
3 Beds
2.5 Baths
2,048 Sq Ft
12 Days on Market

Listing Agent & Comments

Janice OverbeckKeller Williams Rlty-Atl.North
770-509-0700offers@janiceoverbeck.com License #338011
Welcome to this well-maintained duplex, offering two spacious 3-bedroom, 3-bathroom units - each designed for comfort and convenience. Over $70,000 in renovations/upgrades in 2021. Unit A rents for $1,560/month and Unit B for $1,657/month, generating a total monthly income of $3,217, or $38,604 annually. With estimated annual expenses at 16% of gross income ($6,176.64), this property delivers a solid Net Operating Income of $32,427.36 and a cap rate of approximately of 7.91%. Assuming a 20% down payment and a 30-year fixed mortgage at a 6.5% interest rate, annual debt service is estimated at $24,872.40. This results in an estimated pre-tax cash flow of approximately $630/month or $7,555/year in the first year - making this duplex a compelling option for investors seeking steady returns. MARKET RENT POTENTIAL: Average rents for 3-bedroom rentals in this area are currently around $1,775/month. At that rate, total monthly income would increase to $3,550, or $42,600 annually. With the same 16% expense ratio, operating expenses would be approximately $6,816, resulting in a Net Operating Income (NOI) of $35,784. This would raise the cap rate to 8.73%. With a $410,00 purchase price, a 20% down payment ($82,000), and an estimated annual debt service of $24,864, projected cash flow would increase to $10,920/year - delivering an improved cash-on-cash return of 13.3%. Inside, each unit features a cozy family room with a fireplace, a functional kitchen with black appliances and generous cabinetry, and a dedicated laundry room. Bedrooms are comfortably carpeted with ceiling fans throughout, while each primary suite offers a spacious walk-in closet and abundant natural light. Outside, the fenced backyard provides a private space to relax or entertain. The area is also seeing rapid growth, with 5,600 new jobs coming to major employers like Rivian, Archer Aviation, and Meta - all within a 10-minute drive. Plus, with average rents for 3-bedroom rentals in the area currently around $1,775, there's clear potential for future rent increases. Whether you're seeking rental income or a multi-generational living solution, this property offers the ideal combination of versatility, value, and steady returns. ***No showings until due diligence period. Please do not disturb tenants.***

MLS# 10545497 • Data provided by GAMLS
Additional home details
Living Area2,048 Sq.Ft.
Lot Size0.3 Acres
Total Rooms7
Bedrooms3
Bathrooms2.5
Stories1
Year Built1984
Property TypeMultifamily
ZoningR3
HOA Name--
HOA Fee--
HOA IncludesNone
Tax Year2024
Tax Amount$7,506
Property in Flood Zone--
BasementNo
PoolNo
We’ll connect you with top agents in your area.
This property is missing data for:
Crime reports
New
Do you own this home?
Access your homeowner dashboard
house
For Sale $420,000
Turn Your Search Into A Purchase
Request tour
Save
Courtesy of Keller Williams Rlty-Atl.North
2124 Hickory Bnd SE
Conyers, GA 30013
3 Beds
2.5 Baths
2,048 Sq Ft
12 Days on Market

Listing Agent & Comments

Janice OverbeckKeller Williams Rlty-Atl.North
770-509-0700offers@janiceoverbeck.com License #338011
Welcome to this well-maintained duplex, offering two spacious 3-bedroom, 3-bathroom units - each designed for comfort and convenience. Over $70,000 in renovations/upgrades in 2021. Unit A rents for $1,560/month and Unit B for $1,657/month, generating a total monthly income of $3,217, or $38,604 annually. With estimated annual expenses at 16% of gross income ($6,176.64), this property delivers a solid Net Operating Income of $32,427.36 and a cap rate of approximately of 7.91%. Assuming a 20% down payment and a 30-year fixed mortgage at a 6.5% interest rate, annual debt service is estimated at $24,872.40. This results in an estimated pre-tax cash flow of approximately $630/month or $7,555/year in the first year - making this duplex a compelling option for investors seeking steady returns. MARKET RENT POTENTIAL: Average rents for 3-bedroom rentals in this area are currently around $1,775/month. At that rate, total monthly income would increase to $3,550, or $42,600 annually. With the same 16% expense ratio, operating expenses would be approximately $6,816, resulting in a Net Operating Income (NOI) of $35,784. This would raise the cap rate to 8.73%. With a $410,00 purchase price, a 20% down payment ($82,000), and an estimated annual debt service of $24,864, projected cash flow would increase to $10,920/year - delivering an improved cash-on-cash return of 13.3%. Inside, each unit features a cozy family room with a fireplace, a functional kitchen with black appliances and generous cabinetry, and a dedicated laundry room. Bedrooms are comfortably carpeted with ceiling fans throughout, while each primary suite offers a spacious walk-in closet and abundant natural light. Outside, the fenced backyard provides a private space to relax or entertain. The area is also seeing rapid growth, with 5,600 new jobs coming to major employers like Rivian, Archer Aviation, and Meta - all within a 10-minute drive. Plus, with average rents for 3-bedroom rentals in the area currently around $1,775, there's clear potential for future rent increases. Whether you're seeking rental income or a multi-generational living solution, this property offers the ideal combination of versatility, value, and steady returns. ***No showings until due diligence period. Please do not disturb tenants.***

MLS# 10545497 • Data provided by GAMLS
Additional home details
Living Area2,048 Sq.Ft.
Lot Size0.3 Acres
Total Rooms7
Bedrooms3
Bathrooms2.5
Stories1
Year Built1984
Property TypeMultifamily
ZoningR3
HOA Name--
HOA Fee--
HOA IncludesNone
Tax Year2024
Tax Amount$7,506
Property in Flood Zone--
BasementNo
PoolNo
We’ll connect you with top agents in your area.
More Information On This Home
This home's estimated value
$417,747
ComeHome Estimated Value
What influenced our estimate?
This is ComeHome’s estimated market value for this home. It is not a formal appraisal. This estimate is based on our market knowledge, and it should be used as a starting point to determine a home’s value.
This property is missing data for:
Crime reports
New
Do you own this home?
Access your homeowner dashboard
house

For Sale $420,000
Turn Your Search Into A Purchase
Request tour
Save
Courtesy of Keller Williams Rlty-Atl.North