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% |
Rental property for sale in Forsyth at 103 Old Oak Dr, Forsyth, GA, 31029 priced at $557,700 converts $3,619/mo rent into $224/mo cash flow after a $2,730/mo obligation. Total monthly income equals $3,619/mo, and annual cash flow totals $2,693/yr on $183,483 invested. Return on cash invested prints 21.53% in year one, and rental yield reads 7.79% against a $557,700 entry. Equity gained on principal adds $3,599/yr, while 5% annual appreciation compiles into $154,082 by year five. Five-year ROI reaches 111.37% and total cumulative return in cash sums $204,339. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,619/mo property income covering a $2,730/mo payment, not borrower’s personal income.
Single Family
Built in 2006
1.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,331 (100%) |
| Owner Occupied HU | 5,257 (71.7%) |
| Renter Occupied HU | 1,601 (21.8%) |
| Vacant Housing Units | 473 ( 6.5%) |
| Median Home Value | $270,286 |
| Average Home Value | $308,842 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
Date | Event | Price |
|---|---|---|
| 2025-06-16 | Listing removed | $569,000 |
| 2025-06-02 | Price change | $569,000 |
| 2025-05-12 | Listed for sale | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $3756.17 | 14.88% | $151,040 | 18.11% |
| 2023-10-23 | $3269.67 | 4.22% | $127,880 | N/A |
| 2022-10-23 | $3137.33 | 0.05% | $127,880 | 3.23% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
