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 The Rock at 1907 Rocky Bottom Rd, The Rock, GA, 30285 generates $1,804/mo in rent and, after a $1,415/mo payment, leaves $45/mo in cash flow. Total monthly income is $1,804/mo, and annual cash flow is $535/yr on $95,804 invested. Return on cash invested sits at 20.47% in year one, and rental yield is 7.49% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 105.71% and total cumulative return in cash sums $101,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,804/mo property income rather than buyer’s personal income.
Manufactured
Built in 1999
2.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30285, The Rock, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 324 (100%) |
| Owner Occupied HU | 223 (68.8%) |
| Renter Occupied HU | 56 (17.3%) |
| Vacant Housing Units | 45 (13.9%) |
| Median Home Value | $275,000 |
| Average Home Value | $279,092 |
Residential
271
Single Family
271
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Les Rogers • HomeSmart
Mls Name: GAMLS
Mls ID: #10650729
