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 2577 Ozella Pl SW, Atlanta, GA, 30331 generates $4,576/mo in rent and, after a $2,643/mo payment, leaves $915/mo in cash flow. Total monthly income is $4,576/mo, and annual cash flow is $10,986/yr on $177,660 invested. Return on cash invested sits at 26.24% in year one, and rental yield is 10.17% on a $540,000 entry. Equity gained on principal adds $3,485/yr, while 5% annual appreciation builds toward $149,192 over five years. Five-year ROI reaches 137.56% and total cumulative return in cash sums $244,394. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,576/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
8,603 sqft lot
$N/A/sqft
$557 annually HOA
Neighborhood data shown for ZIP Code: 30331, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,212 (100%) |
| Owner Occupied HU | 14,702 (52.1%) |
| Renter Occupied HU | 11,751 (41.7%) |
| Vacant Housing Units | 1,759 ( 6.2%) |
| Median Home Value | $328,675 |
| Average Home Value | $405,785 |
Residential
26,963
Single Family
21,014
Multi-Family
5,949
Businesses
1,033
Date | Event | Price |
|---|---|---|
| 2025-05-19 | Listed for sale | $540,000 |
| 2025-05-19 | Listing removed | $540,000 |
| 2025-05-06 | Listed for sale | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-19 | $8414.09 | 10.75% | $218,440 | 10.95% |
| 2023-05-19 | $7597.41 | 30.64% | $196,880 | 32.74% |
| 2022-05-19 | $5815.48 | 4.55% | $148,320 | 6.74% |
Listed by: MARK SPAIN • Mark Spain Real Estate
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7582066
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](/mls-disclaimers/#30)
