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% |
Investment property for sale in Atlanta at 2002 Drew Valley Rd NE, Atlanta, GA, 30319 offers a 7.44% rental yield on a $599,900 purchase with $3,719/mo rent. Total monthly income registers $3,719/mo, and a $2,936/mo payment leaves $68/mo available for distribution. Annual cash flow reaches $817/yr on $197,367 to close, and return on cash invested stands at 20.47% in year one. Equity gained on principal adds $3,871/yr while 5% annual appreciation supports $165,741 over five years. Portfolio math shows five-year ROI at 105.72% and total cumulative return in cash at $208,660. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,719/mo property income against a $2,936/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1961
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30319, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,847 (100%) |
| Owner Occupied HU | 11,337 (49.6%) |
| Renter Occupied HU | 9,835 (43.0%) |
| Vacant Housing Units | 1,675 ( 7.3%) |
| Median Home Value | $711,237 |
| Average Home Value | $804,216 |
Residential
21,002
Single Family
12,489
Multi-Family
8,513
Businesses
510
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: BOB GLASCOCK • Coldwell Banker Realty
Mls Name: FMLS GA
Mls ID: #7693602
