www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29508304
29508305

2435 Old Thompson Bridge Rd, Gainesville, GA 30501 For Sale

CL
GA 386153, AL 171037
EXP Realty
Listed by EXP Realty
$2,850,000
226 days on market
Updated 7 days ago

Lake Lanier Core Asset + Expansion Opportunity

Details
Property Type Multifamily
Sub Type Single Family Rental Portfolio, Apartment Building
Square Footage 5,760
Units 4
Cap Rate 3.88%
NOI $110,676
Occupancy 100%
Pro-Forma Cap Rate 3.88%
Pro-Forma NOI $110,676
Price per SqFt $495
Broker Co-Op Yes
Class A
Year Built 2023
Buildings 1
Acreage 0.560
Zoning Multifamily
Parking Spaces 8 spaces
Parking per 1,000 SqFt 1.39
Occupancy Date 07/31/2025
Ground Lease No
Ownership LLC

4 Units + 11 Development Opportunities | Highest & Best April 19 @ 6PM | Lake Lanier

Marketing description

Lake Lanier Multifamily Investment | Cash Flow + Development Upside

A rare opportunity to acquire a fully occupied 4-unit Class A multifamily asset in the highly desirable Lake Lanier / Old Thompson Bridge corridor of Gainesville, GA, combined with significant expansion potential.

The existing asset is 100% leased with current rents of $2,000 | $1,750 | $2,000 | $1,800, generating approximately $90,600 in annual gross income. Built in 2023, each unit offers modern construction with 3 bedrooms, 3.5 bathrooms, and approximately 1,440 SF, resulting in low maintenance and strong tenant demand.

Immediate Cash Flow

The property produces an estimated NOI of $80,436, reflecting a cap rate of approximately 5.3% at the current asking price.

Value-Add Opportunity

Current rents are below market, with lease structures allowing for rent increases of up to 40% upon renewal. Market rents in the area are trending toward $2,300 - $2,500/month, supporting strong future income growth and improved stabilized returns.

Full Project Expansion Potential

In addition to the 4 existing units, the offering includes:

5 utility-ready slabs (all infrastructure in place)

6 LDP-approved lots with lake and lakeview potential

This provides the ability to expand up to 15 total units, creating a scalable multifamily or build-to-rent investment opportunity.

Highest & Best Offering

Seller is requesting Highest & Best offers for the entire project by April 27th at 6:00 PM.

Seller is open to offers on the full project or individual components. Preference will be given to offers with strong terms, minimal due diligence, and ability to close quickly.

Seller reserves the right to accept an offer prior to the deadline.

Investment highlights

4 Fully Built Class A Units (2023 Construction) – Modern, low-maintenance multifamily asset

100% Occupied – Immediate in-place cash flow

$90,600 Annual Gross Income – Stabilized rental performance

Estimated NOI: $80,436 – Strong operating fundamentals

5.3% Cap Rate (In-Place) at current asking price

Below Market Rents – Current rents: $2,000 | $1,750 | $2,000 | $1,800

Rent Growth Potential – Market rents trending toward $2,300-$2,500/month

Lease Upside – Potential increases up to 40% upon renewal

Projected Stabilized Cap Rate 6.5%–7%

Value-Add + Development Opportunity

• 5 Utility-Ready Slabs (infrastructure in place)

• 6 LDP-Approved Lots with lake/lakeview potential

• Total expansion potential: up to 15 units

Flexible Exit Strategies

• Hold for cash flow + appreciation

• Build additional units for increased NOI

• Sell off individual lots/pads for profit

Prime Location – Lake Lanier Corridor

• High-demand rental market in Gainesville, GA

• Strong tenant demand and continued growth

Highest & Best Deadline: April 27th @ 6:00 PM

• Seller reviewing all offers

• Preference for strong terms and quick close

Listing Contacts

CL
GA 386153, AL 171037
EXP Realty
Listed by EXP Realty

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$110,676.00
$9,223.00/mo

Valuation Metrics

0
DSCR
3.88%
Cap Rate
3.88%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Cindy LaDuke
License
386153
Brokerage
eXp Realty
Brokerage Phone
888-959-9461
Title
GA
Brokerage Address
1372 Peachtree Street Northeast
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591