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 Hampton at 257 Friendship Oak Way, Hampton, GA, 30228 priced at $356,420 pairs $2,964/mo rent with $754/mo cash flow after a $1,745/mo payment. Total monthly income equals $2,964/mo, and annual cash flow comes to $9,043/yr on $118,153 invested. Return on cash invested is 27.56% in year one, and rental yield stands at 9.98% on a $356,420 basis. Equity gained on principal adds $2,300/yr, and 5% annual appreciation accumulates to $98,472 by year five. Five-year ROI measures 143.91% and total cumulative return in cash reaches $170,029. For financing, Ziffy Mortgage’s DSCR program evaluates $2,964/mo property income against a $1,745/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.25 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 30228, Hampton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,755 (100%) |
| Owner Occupied HU | 15,014 (72.3%) |
| Renter Occupied HU | 4,803 (23.1%) |
| Vacant Housing Units | 938 ( 4.5%) |
| Median Home Value | $321,086 |
| Average Home Value | $333,909 |
Residential
20,040
Single Family
18,998
Multi-Family
1,042
Businesses
673
Date | Event | Price |
|---|---|---|
| 2024-11-03 | Listing removed | $356,420 |
| 2024-07-25 | Listed for sale | $356,420 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Felicia Jones • D.R. Horton Realty of GA Inc.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10377854
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.
