$478,345
●
House -
Off Market
2404 Waterside Drive
Monroe, GA 30655
4 Beds
4 Baths,
1
Half Bath
2,588 Ft²
$2,454
Est. Monthly
$27
HOA / Fees
5.88%
Cap Rate
About This Property
The Grant - This 4-bedroom, 3.5-bath home features a kitchen with
an island, quartz countertops, a walk-in pantry, and a dining room
that opens to a spacious family room with built-in bookcases. The
large owner suite with trey ceilings is on the main level. The
owners bath boasts double vanities, enlarged shower with overhead
rain can with diverter and bench, and an oversized walk-in closet.
The laundry room and powder room are also located on the main
floor. On the second level are 3 bedrooms and two full baths.
Estimated completion date: December 2023
Unit Size
2,588 Ft²
Days on Market
-
Land Size
0.61 acres
Price per sqft
$187
Property Type
House
Property Taxes
$53
HOA Dues
$27
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: 3 years ago (GAMLS #10198132)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 28, 2024 | Sold | ||
| Sold | |||
| Nov 7, 2023 | Listed by Reliant Realty, Inc. | $483,345 | |
| Listed by Reliant Realty, Inc. | |||
| | |||
|
The Grant - This 4-bedroom, 3.5-bath home features a kitchen with an island, quartz countertops, a walk-in pantry, and a dining room that opens to a spacious family room with floor to ceiling brick gas starter fireplace with cedar mantle. Beautiful built-in bookcases are located on each side of the fireplace. The large owners suite is located on the main level and details a trey ceiling with recessed can lighting. The owners bath boasts double vanities, enlarged shower with overhead rain can with diverter and bench, and an oversized walk-in closet. The laundry room and powder room are also located on the main floor. On the second level are 3 bedrooms with two full baths and loft. This property is MOVE IN READY
| |||
| Aug 31, 2023 | Listed by Reliant Realty Inc. | $483,345 | |
| Listed by Reliant Realty Inc. | |||
| Aug 29, 2023 | Sold | ||
| Sold | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
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 Walton
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Holly McCoy, Reliant Realty Inc.
Last Updated: 3 years ago
Data Source: GAMLS, MLS# 10198132
Last Updated: 3 years ago
Data Source: GAMLS, MLS# 10198132
The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision.
Copyright 2026 GAMLS. All rights reserved.
The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Copyright 2026 GAMLS. All rights reserved.
The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017