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 Alpharetta at 12387 Douglas Rd, Alpharetta, GA, 30005 offers a 8.66% rental yield on a $385,000 purchase with $2,778/mo rent. Total monthly income registers $2,778/mo, and a $1,884/mo payment leaves $435/mo available for distribution. Annual cash flow reaches $5,223/yr on $127,628 to close, and return on cash invested stands at 24% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 124.67% and total cumulative return in cash at $159,118. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,778/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30005, Alpharetta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,223 (100%) |
| Owner Occupied HU | 9,558 (62.8%) |
| Renter Occupied HU | 4,861 (31.9%) |
| Vacant Housing Units | 804 ( 5.3%) |
| Median Home Value | $617,169 |
| Average Home Value | $656,577 |
Residential
14,672
Single Family
11,063
Multi-Family
3,609
Businesses
1,699
Date | Event | Price |
|---|---|---|
| 2024-11-07 | Price change | $385,000 |
| 2024-10-30 | Price change | $420,000 |
| 2024-10-12 | Price change | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-13 | $3066.32 | 53.03% | $117,080 | 53.73% |
| 2022-11-13 | $2003.77 | -7.35% | $76,160 | -4.47% |
| 2021-11-13 | $2162.80 | -2.76% | $79,720 | 1.17% |
Listed by: Charlotte Chesimard • Virtual Properties Realty.com
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7382791
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)
