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 209 E Wilson St, Villa Rica, GA, 30180 with 5% annual appreciation on a $145,000 basis while $1,143/mo rent supports operations. Total monthly income totals $1,143/mo and a $710/mo payment preserves $185/mo for cash returns. Annual cash flow comes to $2,223/yr on $48,068 deployed, and return on cash invested reaches 24.53% in year one. Equity gained on principal adds $936/yr, and five-year appreciation sums $40,061 alongside rental yield of 9.46%. Five-year ROI measures 128.26% and total cumulative return in cash totals $61,652.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,143/mo property income versus a $710/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2000
2,178 sqft lot
$N/A/sqft
$900 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 |
|---|---|---|
| 2025-02-07 | Price change | $145,000 |
| 2024-10-27 | Price change | $158,000 |
| 2022-01-05 | Pending sale | $129,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2015-02-15 | $413.87 | -0.72% | $12,009 | N/A |
| 2014-02-15 | $416.86 | -0.61% | $12,009 | N/A |
| 2013-02-15 | $419.41 | -0.15% | $12,009 | 0.01% |
Listed by: Sherida L Freeman • Maximum One Grt. Atl. REALTORS
Mls Name: GAMLS
Mls Provider:
Mls ID: #10402946
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.
