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 Reynolds at 15 S Melrose Dr, Reynolds, GA, 31076 uses $112,180 cash to close to unlock $4,833/yr annual cash flow and $403/mo monthly cash flow. Total monthly income runs $2,462/mo, and a $1,656/mo payment keeps the spread at $403/mo. Purchase price stands at $338,400, and rental yield measures 8.73% with $2,462/mo rent. Return on cash invested shows 24.22% in year one, and 5% annual appreciation builds toward $93,494 over five years. Five-year ROI reaches 125.81% and total cumulative return in cash records $141,128. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,462/mo property income covering a $1,656/mo payment rather than investor’s personal income.
Single Family
Built in 1970
0.72 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31076, Reynolds, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,563 (100%) |
| Owner Occupied HU | 973 (62.3%) |
| Renter Occupied HU | 345 (22.1%) |
| Vacant Housing Units | 245 (15.7%) |
| Median Home Value | $138,564 |
| Average Home Value | $189,088 |
Residential
1,002
Single Family
1,001
Multi-Family
1
Businesses
80
Date | Event | Price |
|---|---|---|
| 2025-08-26 | Listing removed | $345,000 |
| 2025-08-22 | Price change | $345,000 |
| 2025-08-11 | Price change | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $2346.66 | 19.10% | $60,000 | 23.46% |
| 2023-10-28 | $1970.29 | 85.17% | $48,600 | 72.83% |
| 2022-10-28 | $1064.06 | 3.83% | $28,120 | 5.87% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
