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 2003 Shirley St SW, Atlanta, GA, 30311 offers a 9.95% rental yield on a $279,900 purchase with $2,322/mo rent. Total monthly income registers $2,322/mo, and a $1,370/mo payment leaves $443/mo available for distribution. Annual cash flow reaches $5,314/yr on $92,787 to close, and return on cash invested stands at 25.64% in year one. Equity gained on principal adds $1,806/yr while 5% annual appreciation supports $77,331 over five years. Portfolio math shows five-year ROI at 134.23% and total cumulative return in cash at $124,549. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,322/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30311, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,923 (100%) |
| Owner Occupied HU | 5,850 (36.7%) |
| Renter Occupied HU | 8,318 (52.2%) |
| Vacant Housing Units | 1,755 (11.0%) |
| Median Home Value | $330,055 |
| Average Home Value | $371,302 |
Residential
14,920
Single Family
11,842
Multi-Family
3,078
Businesses
776
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Listed for sale | $279,900 |
| 2024-10-23 | Sold | $289,900 |
| 2024-10-09 | Price change | $319,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-10 | $4430.27 | -3.33% | $138,880 | 22.64% |
| 2022-01-10 | $4582.82 | 87.92% | $113,240 | 88.11% |
| 2021-01-10 | $2438.71 | 82.71% | $60,200 | 86.72% |
Listed by: Kris M Kolarich • Southern Classic Realtors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10427245
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.
