130 Laurel Rdg, Forsyth, GA, 31029 | $421/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

130 Laurel Rdg, Forsyth, GA, 31029 | $421/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4584 sft

2059 Fairplay Hill Rd, Musella, GA, 31066

7 Bed
4 Bath
4708 sft

90 Bridle Chase Ln, Forsyth, GA, 31029

4 Bed
4 Bath
3669 sft

1031 The Rock Rd, Thomaston, GA, 30286

Investment Property+ 1 more

4 Bed
5 Bath
3721 sft

346 Rest Haven Rd, Thomaston, GA, 30286

Nearby investment properties with comparable prices

3 Bed
3 Bath
2236 sft

600 Rock Quarry Rd, Yatesville, GA, 31097

5 Bed
4 Bath
3049 sft

89 Mallie Dr, Forsyth, GA, 31029

3 Bed
2 Bath
1584 sft

1624 Pleasant Grove Rd, Yatesville, GA, 31097

4 Bed
2 Bath
2152 sft

1141 Windsweep Farm Rd, Thomaston, GA, 30286

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 Forsyth at 130 Laurel Rdg, Forsyth, GA, 31029 priced at $575,000 pairs $3,920/mo rent with $421/mo cash flow after a $2,814/mo payment. Total monthly income equals $3,920/mo, and annual cash flow comes to $5,049/yr on $189,175 invested. Return on cash invested is 22.73% in year one, and rental yield stands at 8.18% on a $575,000 basis. Equity gained on principal adds $3,710/yr, and 5% annual appreciation accumulates to $158,862 by year five. Five-year ROI measures 117.79% and total cumulative return in cash reaches $222,827. For financing, Ziffy Mortgage’s DSCR program evaluates $3,920/mo property income against a $2,814/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2013

3.17 Acres lot

$N/A/sqft

No HOA

More details about the property

Fabulous Monroe County home on a private Cul de sac 3+ acre lot with beautiful creek frontage. This home really has it all - Salt water Gunite pool and spa, with a spectacular outdoor kitchen and bar for relaxing, entertaining, and game day watching. The outdoor kitchen has everything you can want with built-in smoker, grill, griddle and warming drawer. Inside the home features an expansive floor plan with a main level master and guest bedroom on opposite end of the home and two baths on main. There is both a separate dining room and breakfast room. You will enjoy this Cook's kitchen with quartz countertops that overlooks the main living room area which is big enough for large family gatherings. The main level has engineered hardwood floors and heavy trim Mouldings. The Private Master bedroom has a large Trey ceiling and master closet with a spacious master bath with double vanity, separate soaker tub and tiled shower. As you walk up the grand two-story foyer, there is another upstairs living room with office, two more bedrooms and two baths plus an additional bonus room. The neighborhood is walking distance to TG Scott elementary and Banks Stephens middle school and convenient to the City Square and Interstate. It would be hard to find a Monroe County home with all these features, truly a must see.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.

Housing Distribution

Housing Statistics

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