New Duplex with Modern
For Sale
$330,000
Pending
Tract 1 Pleasant Drive, Dalton, GA 30721
Residential Income, DALTON, GA
Property Size1,800 SF
Lot Size0.45 Acres
Days on Market86
Property Features for Tract 1 Pleasant Drive
General Information
Property type
Residential Multi Family
Property subtype
Condominium
Property condition
Under Construction
Bedrooms
2
Bathrooms
2
Full bathrooms
1
Half bathrooms
1
Rooms
Bedroom 1, Bathroom 1, Bathroom 2, Laundry Room, Bedroom 2
Window features
Window Treatments
Patio and Porch features
Deck
Interior features
Laundry-Closet, Smoke Detector
Exterior features
Deck
Basement
Crawl Space
Appliances
Dishwasher, Microwave Built-in, Oven/Range, Refrigerator
Elementary school
Eastside
Middle school
Eastbrook
High school
Southeast
Elementary school district
06
Middle school district
06
High school district
06
Subdivision
5-Whitfield Co-SE
Standard status
Pending
APN
12-214-01-018
Size
1,800 SF
Lot size
0.45 Acres
Utilities
Sewer type
Public Sewer
Heating system
Central
Cooling system
Central Air
Water source
Public
Building Details
Year built
2026
Floors in Building
2
Number of units
2
Flooring type
Vinyl
Listing Agency:
Keller Williams Heritage · Keller Williams Realty
(706) 459-3107
Listed By:
Marbin Campos
(706) 280-9323
Added: Jun 9
Changed: Aug 19
Last Checked: Sep 2 at 4:06AM
MLS# 135770
Copyright © 2026 Carpet Capital Association of REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This under-construction duplex contains 1,800 square feet on a 0.45-acre parcel, with each residence planned for two bedrooms and 1.5 baths. The 2026 build includes vinyl flooring, central heating and central air, laundry closets, smoke detectors, and decks. Kitchen appliances include dishwashers, built-in microwaves, oven/ranges, and refrigerators.
The property is served by public water and public sewer. Its configuration provides two separately arranged residential units within one newly constructed building, with finishes and equipment suited to contemporary residential use.
The property is served by public water and public sewer. Its configuration provides two separately arranged residential units within one newly constructed building, with finishes and equipment suited to contemporary residential use.
Key Highlights
- Two‑unit duplex with 2 bedrooms and 1.5 baths per unit
- 1,800 square feet on 0.45 acres
- Under construction with a 2026 year built
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$12,145
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.68%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$242,900
$242.9K
Cap Rate 7%
$173,500
$173.5K
Cap Rate 9%
$134,944
$134.9K
Market Conditions
NOI Build-Up for 1,800 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$18.4K $10.20/SF
− Vacancy
−$1.0K −$0.56/SF
EGI
$17.4K $9.64/SF
− OpEx
−$5.2K −$2.89/SF
NOI
$12.1K $6.75/SF
Area
Whitfield County, GA
Vacancy
5.50%
Lease Rate
$10.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$242,900
Cap Rate 7%
$173,500
Cap Rate 9%
$134,944
Alternative Uses
Best Use
Multifamily LT 5
$173.5K
$151.8K – $202.4K
NOI $12,145 @ 7.0% cap · market cap 3.68%
Second Best
Apartment 5plus
$156.4K
$136.8K – $182.5K
NOI $10,947 @ 7.0% cap · market cap 3.32%
Theoretical Best
Office A
$287.4K
$251.5K – $335.4K
NOI $20,121 @ 7.0% cap · market cap 6.10%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
242
Businesses Nearby
Explore this area
Business Placement
Demographics for 30721, GA
53,432
Population
19,866
Households
2.7
Avg Household Size
34
Median Age
12%
College-Educated
70%
High-School Grad
126.8 sq mi
ZIP Area
421
Density / Sq Mi
$57,749
Median Household Income
$33,029
Median Earnings
$898
Median Rent
$172,500
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-bedroom units include 1.5 baths, laundry closets, central HVAC, and a practical appliance package.
Where is this duplex located?
The property is located at Tract 1 Pleasant Drive Dalton, GA.
What is the asking price?
The asking price for this property is $330,000.
What are key features of this property?
This property features: Two‑unit duplex with 2 bedrooms and 1.5 baths per unit; 1,800 square feet on 0.45 acres; Under construction with a 2026 year built
