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 Smyrna at 122 Rondak Cir SE, Smyrna, GA, 30080 earns $373/mo cash flow from $2,328/mo rent with a $1,297/mo payment. Total monthly income totals $2,328/mo, and annual cash flow totals $4,478/yr on $87,848 capital. ROI tracks 25.01% on current figures, and rental yield reads 10.54% at a $265,000 purchase. Equity gained on principal adds $1,710/yr, and 5% annual appreciation supports $73,215 over five years. Five-year ROI reaches 131.77% and total cumulative return in cash sums $115,755. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,328/mo property income instead of your personal income.
Townhouse
Built in 2005
435.60 sqft lot
$N/A/sqft
$312 monthly HOA
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
Date | Event | Price |
|---|---|---|
| 2024-10-30 | Listed for sale | $265,000 |
| 2024-09-30 | Listing removed | $265,000 |
| 2024-09-29 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-13 | $2559.01 | 20.60% | $94,220 | 21.49% |
| 2022-11-13 | $2121.82 | 12.98% | $77,552 | 13.52% |
| 2021-11-13 | $1878.00 | 16.18% | $68,316 | 16.18% |
Listed by: Angela Gentry • Atlanta Communities
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7403777
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
