Log In/Sign Up
Your email has been sent.
2609 Country Trce SE - 2609 Country Trace SE 2 Unit Apartment Building Offered at $385,000 at a 7% Cap Rate Conyers, GA 30013



Executive Summary
Fantastic investment opportunity with a strong cap rate near 7.0% and solid cash flow. This well maintained duplex features two 3 bed / 2 bath units, each offering remodeled kitchens, living rooms with a fireplace, and access to a large backyard. Current rents of $1,325 and $1,330 per unit generate approximately $31,860 in gross annual income. Estimated annual expenses of $5,098 result in a healthy net operating income of approximately $26,762.
Based on current financing assumptions, projected annual debt service is approximately $22,790, producing estimated annual cash flow of $3,970. With conservative underwriting and a proven rental history, this property presents a compelling buy and hold opportunity with reliable tenants and easy management.
Located just a 12 minute drive from the newly established Archer Aerospace and Rivian manufacturing facilities, which are collectively bringing more than 8,000 jobs to the area, the property benefits from strong tenant demand and continued growth in the local rental market. A turn key income producing asset offering both stability today and upside for long term appreciation.
Based on current financing assumptions, projected annual debt service is approximately $22,790, producing estimated annual cash flow of $3,970. With conservative underwriting and a proven rental history, this property presents a compelling buy and hold opportunity with reliable tenants and easy management.
Located just a 12 minute drive from the newly established Archer Aerospace and Rivian manufacturing facilities, which are collectively bringing more than 8,000 jobs to the area, the property benefits from strong tenant demand and continued growth in the local rental market. A turn key income producing asset offering both stability today and upside for long term appreciation.
Financial Summary (Actual - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $385,000 | Property Type | Multifamily |
| Price Per Unit | $192,500 | Building Size | 3,360 SF |
| Sale Type | Investment | Average Occupancy | 100% |
| Cap Rate | 7% | No. Stories | 2 |
| No. Units | 2 | Year Built | 1985 |
| Price | $385,000 |
| Price Per Unit | $192,500 |
| Sale Type | Investment |
| Cap Rate | 7% |
| No. Units | 2 |
| Property Type | Multifamily |
| Building Size | 3,360 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1985 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 2 | $1,300 | - |
1 1
Property Taxes
| Parcel Number | 077-A-02-0091 | Improvements Assessment | $118,640 (2025) |
| Land Assessment | $46,160 (2025) | Total Assessment | $164,800 (2025) |
Property Taxes
Parcel Number
077-A-02-0091
Land Assessment
$46,160 (2025)
Improvements Assessment
$118,640 (2025)
Total Assessment
$164,800 (2025)
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2609 Country Trce SE - 2609 Country Trace SE
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
