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 Hampton at 1473 Trellis Ct LOT 4, Hampton, GA, 30228 generates $2,160/mo in rent and, after a $1,561/mo payment, leaves $168/mo in cash flow. Total monthly income is $2,160/mo, and annual cash flow is $2,016/yr on $105,720 invested. Return on cash invested sits at 21.82% in year one, and rental yield is 8.13% on a $318,915 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation builds toward $88,110 over five years. Five-year ROI reaches 113.14% and total cumulative return in cash sums $119,614. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,160/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$612 annually HOA
Neighborhood data shown for ZIP Code: 30228, Hampton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,755 (100%) |
| Owner Occupied HU | 15,014 (72.3%) |
| Renter Occupied HU | 4,803 (23.1%) |
| Vacant Housing Units | 938 ( 4.5%) |
| Median Home Value | $321,086 |
| Average Home Value | $333,909 |
Residential
20,040
Single Family
18,998
Multi-Family
1,042
Businesses
673
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $318,915 |
| 2025-01-10 | Listed for sale | $318,865 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: April Watson • SDC Realty Central Georgia
Mls Name: GAMLS
Mls Provider:
Mls ID: #10437938
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.
