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 Forsyth at 13 Southern Waters Way, Forsyth, GA, 31029 generates $4,759/mo in rent, after a $4,709/mo payment. Total monthly income is $4,759/mo. Return on cash invested sits at 15.9% in year one, and rental yield is 5.94% on a $962,000 entry. Equity gained on principal adds $6,208/yr, while 5% annual appreciation builds toward $265,783 over five years. Five-year ROI reaches 81.19% and total cumulative return in cash sums $256,969. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,759/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
4.86 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kathy Rowland • R&R Property Sales and Management, LLC
Mls Name: MGMLS
Mls ID: #182195
