Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Covington at 10166 Benton Woods Dr, Covington, GA, 30014 uses $82,875 cash to close to unlock $9,376/yr annual cash flow and $781/mo monthly cash flow. Total monthly income runs $2,447/mo, and a $1,224/mo payment keeps the spread at $781/mo. Purchase price stands at $250,000, and rental yield measures 11.75% with $2,447/mo rent. Return on cash invested shows 31.22% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 164.17% and total cumulative return in cash records $136,054. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,447/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Townhouse
Built in 2022
1,742 sqft lot
$N/A/sqft
$900 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-07-21 | Listing removed | $275,000 |
| 2025-05-12 | Price change | $275,000 |
| 2025-03-07 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $2900.44 | 3.31% | $113,760 | 5.26% |
| 2023-08-13 | $2807.42 | 973.09% | $108,080 | 1100.89% |
| 2022-08-13 | $261.62 | 79.73% | $9,000 | 87.50% |
Listed by: Mark Spain • Mark Spain Real Estate
Mls Name: GAMLS
Mls Provider:
Mls ID: #10580682
Disclaimer: 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 2025 GAMLS. All rights reserved.
