Listing Courtesy of: JACQUELINE CALHOUN, PBG Built Realty, LLC
$361,977
●
House -
Off Market
1099 Boulder Drive Lot 104
Gray, GA 31032
5 Beds
3 Baths,
1
Half Bath
$1,856
Est. Monthly
$67
HOA / Fees
8.13%
Cap Rate
About This Property
PBG Built Realty, The Bedford Two story floor plan. Lot 104.
* 5Bed / 3.5Bath Approx. 2608 sq. ft.
* Two story Foyer.
* 2 car garage.
* Dining room.
* Family room.
* Breakfast.
* Fireplace.
* Walk in closets.
* Stainless steel: appliances Double oven/dishwasher/microwave.
* Cabinets: White.
* 2 kitchens: Light pendants.
* Kitchen Granite: Dallas White.
* Bathroom: 2/3/4 Granite Dallas White.
* Backsplash: Arctic White 3/6 with white grout.
* Cabinet knobs: Satin nickel.
* LVP Plank (color Aruba) in the foyer/hallway/powder bath/kitchen/breakfast/dining room/laundry room/master bathroom/bath 2.
* Carpet (color Dove) in the Master bedroom and closet/bed 2/bed 3/ bed 4 /bed 5.
* Back covered patio.
This home is UNDER CONSTRUCTION - Move in Ready April 2025 (*Stock Photos are not of the Actual Home, however the Same Floor Plan. Stock photos may contain options or upgrades that are not in actual home. *)
$3,000 BONUS ***** Must close by April 30. 25
Preferred Lender Incentives: up to $20,000 in FLEX CASH and up to $3,000 in Lender's credit. HOMETOWN HERO PROGRAM - up to $15,000, $1,000 Deposit and 100% Financing available. *** Call the Listing Agent for the Builder's incentives. This offer is good for a limited time***.
* 5Bed / 3.5Bath Approx. 2608 sq. ft.
* Two story Foyer.
* 2 car garage.
* Dining room.
* Family room.
* Breakfast.
* Fireplace.
* Walk in closets.
* Stainless steel: appliances Double oven/dishwasher/microwave.
* Cabinets: White.
* 2 kitchens: Light pendants.
* Kitchen Granite: Dallas White.
* Bathroom: 2/3/4 Granite Dallas White.
* Backsplash: Arctic White 3/6 with white grout.
* Cabinet knobs: Satin nickel.
* LVP Plank (color Aruba) in the foyer/hallway/powder bath/kitchen/breakfast/dining room/laundry room/master bathroom/bath 2.
* Carpet (color Dove) in the Master bedroom and closet/bed 2/bed 3/ bed 4 /bed 5.
* Back covered patio.
This home is UNDER CONSTRUCTION - Move in Ready April 2025 (*Stock Photos are not of the Actual Home, however the Same Floor Plan. Stock photos may contain options or upgrades that are not in actual home. *)
$3,000 BONUS ***** Must close by April 30. 25
Preferred Lender Incentives: up to $20,000 in FLEX CASH and up to $3,000 in Lender's credit. HOMETOWN HERO PROGRAM - up to $15,000, $1,000 Deposit and 100% Financing available. *** Call the Listing Agent for the Builder's incentives. This offer is good for a limited time***.
Unit Size
-
Days on Market
-
Land Size
0.22 acres
Price per sqft
-
Property Type
House
Property Taxes
-
HOA Dues
$67
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 6 months ago (FMLS #7487803)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 6, 2025 | Sold | ||
| Sold | |||
| Mar 22, 2025 | In contract | - | |
| In contract | |||
| Dec 18, 2024 | Price Decreased |
$364,251
↓ $3K
(0.7%) | |
| Price Decreased | |||
| Dec 11, 2024 | Price Increased |
$366,976
↑ $9K
(2.4%) | |
| Price Increased | |||
| Nov 18, 2024 | Listed | $358,292 | |
| Listed | |||
| | |||
|
PBG Built Realty, The Bedford Two story floor plan. Lot 104.
* 5Bed / 3.5Bath Approx. 2608 sq. ft.
* Two story Foyer.
* 2 car garage.
* Dining room.
* Family room.
* Breakfast.
* Fireplace.
* Walk in closets.
* Stainless steel: appliances Double oven/dishwasher/microwave.
* Cabinets: White.
* 2 kitchens: Light pendants.
* Kitchen Granite: Dallas White.
* Bathroom: 2/3/4 Granite Dallas White.
* Backsplash: Arctic White 3/6 with white grout.
* Cabinet knobs: Satin nickel.
* LVP Plank (color Aruba) in the foyer/hallway/powder bath/kitchen/breakfast/dining room/laundry room/master bathroom/bath 2.
* Carpet (color Dove) in the Master bedroom and closet/bed 2/bed 3/ bed 4 /bed 5.
* Back covered patio.
This home is UNDER CONSTRUCTION - Move in Ready April 2025 (*Stock Photos are not of the Actual Home, however the Same Floor Plan. Stock photos may contain options or upgrades that are not in actual home. *)
$3,000 BONUS ***** Must close by April 30. 25
Preferred Lender Incentives: up to $15,000 in FLEX CASH and up to $3,000 in Lender's credit. HOMETOWN HERO PROGRAM - up to $15,000, $1,000 Deposit and 100% Financing available. *** Call the Listing Agent for the Builder's incentives. This offer is good for a limited time***.
| |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Gray
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: JACQUELINE CALHOUN, PBG Built Realty, LLC
Last Updated: 6 months ago
Data Source: FMLS, MLS# 7487803
Last Updated: 6 months ago
Data Source: FMLS, MLS# 7487803
Listings on this website come from the FMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please click here to review our DMCA policy and learn how to submit a takedown request.© 2026 FMLS.
RH Advisors is committed to ensuring accessibility for individuals with disabilities. We are continuously working to improve the accessibility of our web experience for everyone. We welcome feedback and accommodation requests, please contact us here.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017