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 2556 Grayton Loop, Villa Rica, GA, 30180 at $335,000 posts ROI 24.03% with $382/mo cash flow from $2,477/mo rent. Total monthly income equals $2,477/mo, and annual cash flow records $4,578/yr on $111,053 to close. Return on cash invested measures 24.03% and rental yield reads 8.87% at the current $335,000. Equity gained on principal adds $2,162/yr, and 5% annual appreciation supports $92,554 by year five. Five-year ROI prints 125.04% and total cumulative return in cash totals $138,860.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,477/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2019
7,840 sqft lot
$N/A/sqft
$675 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 |
|---|---|---|
| 2024-09-26 | Price change | $335,000 |
| 2024-09-08 | Listed for sale | $340,000 |
| 2019-05-22 | Sold | $205,125 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-01-09 | $1584.57 | 24.48% | $123,720 | 56.13% |
| 2021-01-09 | $1272.97 | 12.49% | $79,240 | N/A |
| 2020-01-09 | $1131.63 | 230.92% | $79,240 | 761.30% |
Listed by: Martha I Edwards • Maximum One Grt. Atl. REALTORS
Mls Name: GAMLS
Mls Provider:
Mls ID: #10373706
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.
