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 Villa Rica at 2079 Dartmoth Way, Villa Rica, GA, 30180 with 5% annual appreciation on a $305,000 basis while $2,473/mo rent supports operations. Total monthly income totals $2,473/mo and a $1,493/mo payment preserves $504/mo for cash returns. Annual cash flow comes to $6,051/yr on $101,108 deployed, and return on cash invested reaches 25.89% in year one. Equity gained on principal adds $1,968/yr, and five-year appreciation sums $84,266 alongside rental yield of 9.73%. Five-year ROI measures 135.32% and total cumulative return in cash totals $136,822.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,473/mo property income versus a $1,493/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
0.33 Acres lot
$N/A/sqft
$625 annually HOA
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
Date | Event | Price |
|---|---|---|
| 2024-12-13 | Price change | $305,000 |
| 2024-08-02 | Price change | $319,900 |
| 2024-07-05 | Price change | $324,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-15 | $3253.82 | -3.19% | $86,480 | N/A |
| 2022-02-15 | $3360.87 | 23.71% | $86,480 | 22.15% |
| 2021-02-15 | $2716.81 | 9.55% | $70,800 | 6.12% |
Listed by: The Allen Team • Allen and Associates Realty, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7497487
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
