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 Dallas at 147 Donegal Way, Dallas, GA, 30132 priced at $385,700 converts $3,037/mo rent into $589/mo cash flow after a $1,888/mo obligation. Total monthly income equals $3,037/mo, and annual cash flow totals $7,073/yr on $127,860 invested. Return on cash invested prints 25.44% in year one, and rental yield reads 9.45% against a $385,700 entry. Equity gained on principal adds $2,489/yr, while 5% annual appreciation compiles into $106,562 by year five. Five-year ROI reaches 132.72% and total cumulative return in cash sums $169,694. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,037/mo property income covering a $1,888/mo payment, not borrower’s personal income.
Single Family
Built in 2019
0.33 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-01-09 | Price change | $385,700 |
| 2024-10-16 | Listing removed | $2,150 |
| 2024-10-03 | Listed for sale | $406,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-17 | $4399.73 | 6.64% | $173,252 | 9.48% |
| 2023-02-17 | $4125.62 | 1.74% | $158,252 | 13.41% |
| 2022-02-17 | $4054.91 | 40.90% | $139,536 | 32.02% |
Listed by: Chris Hurd • Blue Mountain Realty GA LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10389296
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.
