120 Beardon Cir SE UNIT 4, Atlanta, GA, 30318 | $587/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

120 Beardon Cir SE UNIT 4, Atlanta, GA, 30318 | $587/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

5 Bed
3 Bath
2888 sft

1060 McDaniel St SW, Atlanta, GA, 30310

5 Bed
4 Bath
3880 sft

5608 Baffin Rd, Atlanta, GA, 30349

5 Bed
4 Bath
3602 sft

3229 Bowlin Dr, Fairburn, GA, 30213

3 Bed
3 Bath
1849 sft

8190 Tiger Way, Riverdale, GA, 30296

Nearby investment properties with comparable prices

3 Bed
2 Bath
1508 sft

1425 Oglethorpe Ave SW, Atlanta, GA, 30310

3 Bed
2 Bath
1554 sft

636 Brookline St SW, Atlanta, GA, 30310

4 Bed
4 Bath
2600 sft

853 Gaston St SW, Atlanta, GA, 30310

4 Bed
3 Bath
1980 sft

1321 Avon Ave SW, Atlanta, GA, 30310

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

Rental property for sale in Atlanta at 120 Beardon Cir SE UNIT 4, Atlanta, GA, 30318 generates $3,624/mo in rent and, after a $2,442/mo payment, leaves $587/mo in cash flow. Total monthly income is $3,624/mo, and annual cash flow is $7,048/yr on $165,419 invested. Return on cash invested sits at 24.17% in year one, and rental yield is 8.72% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 125.57% and total cumulative return in cash sums $207,714. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,624/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

*In order to receive this price, home must close by the end of May. Walk out your front door directly to the Eastside Beltline and entertain friends and guests at the neighborhood's newest restaurant, Breaker Breaker. Perfectly placed for those who enjoy a walkable area, Stein Steel residents will feel their lifestyle supported by shops, entertainment venues, and eateries that breathe new life into the community, and add to the area's vitality. The Maestro floor plan showcases meticulous design within an open concept living space, highlighting a gourmet kitchen equipped with quartz countertops and stainless steel appliances, seamlessly connecting to the covered terrace. The family room offers an inviting environment for socializing with friends and family, or savoring moments of relaxation. Ascending to the second floor unveils a generously sized primary bedroom, complete with a luxuriously designed bathroom and convenient walk-in closet. The secondary bedroom is equally impressive, boasting a walk-in closet and an ensure bathroom for added comfort. Complementing these features is a tandem 2-car garage, harmonizing practicality with modern urban living. **DISCLAIMER: Kindly note, the provided photos offer a glimpse into the forthcoming home currently under construction.

Neighborhood Data

Neighborhood data shown for ZIP Code: 30318, Atlanta, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	36,313 (100%)
Owner Occupied HU	11,691 (32.2%)
Renter Occupied HU	19,596 (54.0%)
Vacant Housing Units	5,026 (13.8%)
Median Home Value	$455,507
Average Home Value	$528,757