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% |
Rental property for sale in Atlanta at 2145 Adams Overlook NW, Atlanta, GA, 30318 priced at $675,000 converts $7,171/mo rent into $2,936/mo cash flow after a $3,304/mo obligation. Total monthly income equals $7,171/mo, and annual cash flow totals $35,233/yr on $222,075 invested. Return on cash invested prints 35.93% in year one, and rental yield reads 12.75% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 188.83% and total cumulative return in cash sums $419,343. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,171/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 2002
5,401 sqft lot
$N/A/sqft
$675 annually HOA
Neighborhood data shown for ZIP Code: 30318, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 36,313 (100%) |
| Owner Occupied HU | 11,691 (32.2%) |
| Renter Occupied HU | 19,596 (54.0%) |
| Vacant Housing Units | 5,026 (13.8%) |
| Median Home Value | $455,507 |
| Average Home Value | $528,757 |
Residential
33,173
Single Family
22,672
Multi-Family
10,501
Businesses
2,478
Date | Event | Price |
|---|---|---|
| 2025-01-06 | Listed for sale | $675,000 |
| 2023-05-26 | Sold | $645,000 |
| 2023-05-20 | Pending sale | $639,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-10 | $6444.77 | -22.44% | $237,680 | 15.76% |
| 2022-01-10 | $8309.30 | 9.31% | $205,320 | 9.42% |
| 2021-01-10 | $7601.28 | 5.81% | $187,640 | 8.14% |
Listed by: Johnny Sinclair • Ansley Real Estate| Christie's International Real Estate
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7505087
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
