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 Smyrna at 1583 Mosaic Way, Smyrna, GA, 30080 offers $3,150/mo rent that, after a $2,203/mo payment. Total monthly income is $3,150/mo. Return on cash invested measures 19.46% in year one, and rental yield stands at 8.4% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 101.68% and total cumulative return in cash reaches $151,674. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,150/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2006
4,356 sqft lot
$N/A/sqft
$410 monthly HOA
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
Date | Event | Price |
|---|---|---|
| 2025-03-15 | Listed for sale | $450,000 |
| 2021-03-15 | Sold | $340,000 |
| 2016-09-19 | Sold | $249,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-17 | $4415.35 | 18.66% | $162,568 | 19.54% |
| 2022-03-17 | $3720.96 | 39.27% | $136,000 | 20.10% |
| 2021-03-17 | $2671.76 | N/A | $113,240 | N/A |
Listed by: Chantay Foley • Atlanta Communities
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7536526
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
