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 17 Creekside Trl, Forsyth, GA, 31029 priced at $500,000 converts $4,141/mo rent into $1,054/mo cash flow after a $2,447/mo obligation. Total monthly income equals $4,141/mo, and annual cash flow totals $12,653/yr on $165,750 invested. Return on cash invested prints 27.54% in year one, and rental yield reads 9.94% against a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,141 by year five. Five-year ROI reaches 143.77% and total cumulative return in cash sums $238,292. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,141/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 2021
1.88 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-17 | Sold | $500,000 |
| 2025-05-29 | Pending sale | $505,000 |
| 2025-05-14 | Contingent | $505,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $4674.67 | -4.26% | $185,040 | N/A |
| 2023-09-23 | $4882.49 | -2.54% | $185,040 | N/A |
| 2022-09-23 | $5009.77 | 1258.25% | $185,040 | 1306.08% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
