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% |
Rental property for sale in Fayetteville at 128 Waters Edge Way, Fayetteville, GA, 30215 offers $2,378/mo rent that, after a $1,346/mo payment, leaves $655/mo cash flow. Total monthly income is $2,378/mo, and annual cash flow is $7,861/yr on $91,163 cash. Return on cash invested measures 28.53% in year one, and rental yield stands at 10.38% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 149.23% and total cumulative return in cash reaches $136,043. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,378/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
0.34 Acres lot
$N/A/sqft
$590 annually HOA
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Price change | $275,000 |
| 2025-01-24 | Listed for sale | $285,000 |
| 2025-01-11 | Listing removed | $1,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Darean Hayslett • Orchard Brokerage LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7513230
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](/info/mls-disclaimers/#mls_30)
