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 Douglasville at 2640 Thunder Basin Way, Douglasville, GA, 30135 with 5% annual appreciation on a $315,000 basis while $2,528/mo rent supports operations. Total monthly income totals $2,528/mo and a $1,542/mo payment preserves $451/mo for cash returns. Annual cash flow comes to $5,412/yr on $104,423 deployed, and return on cash invested reaches 25.09% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 9.63%. Five-year ROI measures 131.21% and total cumulative return in cash totals $137,009.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,528/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2004
9,774 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $315,000 |
| 2013-01-11 | Listing removed | $1,050 |
| 2012-12-07 | Listed for rent | $1,050 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $4130.46 | -1.07% | $131,280 | N/A |
| 2023-04-17 | $4175.10 | 32.47% | $131,280 | 38.31% |
| 2022-04-17 | $3151.63 | 34.43% | $94,920 | 33.24% |
What's Special
Pull Down Stairs
Listed by: Christina Bridge • Coldwell Banker Realty
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7560795
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)
