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 1690 Mosaic Way, Smyrna, GA, 30080 generates $3,371/mo in rent and, after a $2,251/mo payment, leaves $177/mo in cash flow. Total monthly income is $3,371/mo, and annual cash flow is $2,122/yr on $152,490 invested. Return on cash invested sits at 21.3% in year one, and rental yield is 8.79% on a $460,000 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 111.28% and total cumulative return in cash sums $169,693. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,371/mo property income rather than buyer’s personal income.
Townhouse
Built in 2007
4,356 sqft lot
$N/A/sqft
$395 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 |
|---|---|---|
| 2024-12-11 | Listed for sale | $460,000 |
| 2024-08-09 | Sold | $430,000 |
| 2024-07-26 | Pending sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-17 | $3333.30 | 0.09% | $166,552 | 19.93% |
| 2022-02-17 | $3330.34 | 14.51% | $138,872 | 19.97% |
| 2021-02-17 | $2908.42 | -8.60% | $115,752 | N/A |
Listed by: Gwendolyn G Mckinley • GG Sells Atlanta
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7495267
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](/info/mls-disclaimers/#mls_30)
