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% |
Total monthly income runs $4,266/mo, and a $5,869/mo payment. Purchase price stands at $1,199,000, and rental yield measures 4.27% with $4,266/mo rent. Return on cash invested shows 11% in year one, and 5% annual appreciation builds toward $331,262 over five years. Five-year ROI reaches 54.86% and total cumulative return in cash records $213,129. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,266/mo property income covering a $5,869/mo payment rather than investor’s personal income.
Single Family
Built in 2022
1.32 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 |
|---|---|---|
| 2025-08-12 | Price change | $1,199,000 |
| 2025-07-08 | Listed for sale | $1,240,000 |
| 2025-06-22 | Listing removed | $1,300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $6445.40 | -35.08% | $418,680 | 18.92% |
| 2023-09-23 | $9928.65 | 1810.02% | $352,080 | 1733.75% |
| 2022-09-23 | $519.82 | 109.81% | $19,200 | 117.19% |
Listed by: Chrissy Ham • Connie R. Ham Middle Ga Realty, Inc
Mls Name: MGMLS
Mls Provider:
Mls ID: #180389
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be 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 MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.
