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 Conyers at 1466 Pine Log Rd NE APT A, Conyers, GA, 30012 listed at $115,000 pairs $1,781/mo rent with a $563/mo payment to leave $806/mo cash flow. Total monthly income runs $1,781/mo, and annual cash flow reaches $9,672/yr on $38,123 cash to close. Return on cash invested measures 45.28% in year one, and rental yield registers 18.58% at a $115,000 basis. Equity gained on principal adds $742/yr, and annual property appreciation at 5% supports $31,772 by year five. Five-year ROI tracks 241.9% and total cumulative return in cash totals $92,217. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,781/mo property income relative to a $563/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1973
N/A lot
$N/A/sqft
$3,300 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Sold | $115,000 |
| 2025-07-21 | Pending sale | $134,900 |
| 2025-05-05 | Listed for sale | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $452.59 | 115.11% | $30,600 | -29.69% |
| 2023-10-13 | $210.40 | -56.13% | $43,520 | 29.22% |
| 2022-10-13 | $479.56 | -12.43% | $33,680 | 22.38% |
Listed by: Clint Brooks • Summit Realty Group
Mls Name: GAMLS
Mls Provider:
Mls ID: #10514906
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
