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 Fayetteville at 202 Willow Rock Point, Fayetteville, GA, 30215 earns $329/mo cash flow from $3,007/mo rent with a $2,154/mo payment. Total monthly income totals $3,007/mo, and annual cash flow totals $3,944/yr on $145,860 capital. ROI tracks 22.61% on current figures, and rental yield reads 8.2% at a $440,000 purchase. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,564 over five years. Five-year ROI reaches 117.21% and total cumulative return in cash sums $170,962. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,007/mo property income instead of your personal income.
Single Family
Built in 2001
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
Date | Event | Price |
|---|---|---|
| 2025-04-13 | Listed for sale | $440,000 |
| 2024-02-16 | Listing removed | N/A |
| 2024-02-03 | Listed for rent | $2,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-14 | $1351.40 | 5.54% | $149,120 | 18.80% |
| 2022-04-14 | $1280.43 | 25.41% | $125,520 | 24.33% |
| 2021-04-14 | $1021.03 | 0.50% | $100,960 | 2.73% |
What's Special
Pull Down Stairs
Listed by: Tonya Byrd • Keller Williams Realty Atl. Partners
Mls Name: GAMLS
Mls Provider:
Mls ID: #10499454
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 2025 GAMLS. All rights reserved.
