104 Hargrove Ave, Bethlehem, GA, 30620 | $814/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2053 sft

Cardiff Plan, Eastlyn Crossing, Flowery Branch, GA, 30542

3 Bed
3 Bath
1993 sft

1006 Trichur Road, Statham, GA, 30666

4 Bed
3 Bath
2252 sft

242 Beckenham Ln, Dacula, GA, 30019

4 Bed
3 Bath
2200 sft

350 Oakland Place Dr, Lawrenceville, GA, 30044

Nearby investment properties with comparable prices

3 Bed
1 Bath
1075 sft

1902 Athens Hwy, Jefferson, GA, 30549

3 Bed
2 Bath
1421 sft

56 Padley Dr, Bethlehem, GA, 30620

4 Bed
2 Bath
1541 sft

52 Charlotte Cir, Statham, GA, 30666

3 Bed
2 Bath
1248 sft

494 Gin Mill Dr, Monroe, GA, 30656

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bethlehem at 104 Hargrove Ave, Bethlehem, GA, 30620 with 5% annual appreciation on a $368,990 basis while $3,060/mo rent supports operations. Total monthly income totals $3,060/mo and a $1,806/mo payment preserves $814/mo for cash returns. Annual cash flow comes to $9,771/yr on $122,320 deployed, and return on cash invested reaches 27.9% in year one. Equity gained on principal adds $2,381/yr, and five-year appreciation sums $101,945 alongside rental yield of 9.95%. Five-year ROI measures 145.57% and total cumulative return in cash totals $178,056.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,060/mo property income versus a $1,806/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA