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 Forsyth at 158 Rivers Edge Dr, Forsyth, GA, 31029 offers $1,968/mo rent that, after a $3,573/mo payment. Total monthly income is $1,968/mo. Return on cash invested measures 7.64% in year one, and rental yield stands at 3.24% at a $730,000 entry. Equity gained on principal adds $4,711/yr while 5% annual appreciation compounds into $201,686 by year five. Five-year ROI records 36.88% and total cumulative return in cash reaches $88,586. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,968/mo property income versus a $3,573/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
1.09 Acres lot
$N/A/sqft
$135 annually HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| 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 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
Date | Event | Price |
|---|---|---|
| 2025-07-28 | Listed for sale | $730,000 |
| 2025-01-31 | Sold | $39,900 |
| 2025-01-10 | Pending sale | $39,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-29 | $432.24 | -4.26% | $16,000 | N/A |
| 2023-07-29 | $451.45 | 66.75% | $16,000 | 60.00% |
| 2022-07-29 | $270.74 | 72.50% | $10,000 | 78.57% |
Listed by: Dorraine Palmer • Palmer Realty Solutions
Mls Name: GAMLS
Mls Provider:
Mls ID: #10572662
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.
