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 Johns Creek at 10475 Willow Meadow Cir, Johns Creek, GA, 30022 listed at $440,000 pairs $2,971/mo rent with a $2,154/mo payment to leave $264/mo cash flow. Total monthly income runs $2,971/mo, and annual cash flow reaches $3,165/yr on $145,860 cash to close. Return on cash invested measures 22.08% in year one, and rental yield registers 8.1% at a $440,000 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,564 by year five. Five-year ROI tracks 114.43% and total cumulative return in cash totals $166,906. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,971/mo property income relative to a $2,154/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
8,515 sqft lot
$N/A/sqft
$347 annually HOA
Neighborhood data shown for ZIP Code: 30022, Alpharetta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,576 (100%) |
| Owner Occupied HU | 17,937 (73.0%) |
| Renter Occupied HU | 5,872 (23.9%) |
| Vacant Housing Units | 767 ( 3.1%) |
| Median Home Value | $594,874 |
| Average Home Value | $631,899 |
Residential
24,489
Single Family
20,256
Multi-Family
4,233
Businesses
1,823
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Listing removed | $2,900 |
| 2025-07-15 | Listed for rent | $2,900 |
| 2025-07-14 | Sold | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $3307.90 | 23.64% | $159,440 | 3.78% |
| 2023-10-21 | $2675.41 | -26.09% | $153,640 | 30.25% |
| 2022-10-21 | $3619.72 | 18.64% | $117,960 | 21.81% |
Listed by: Mindy Cintron • Keller Williams Realty Community Partners
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7535113
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
