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 268 Bonnie Sue Dr, Villa Rica, GA, 30180 offers a 8.15% rental yield on a $385,000 purchase with $2,616/mo rent. Total monthly income registers $2,616/mo, and a $1,884/mo payment leaves $236/mo available for distribution. Annual cash flow reaches $2,829/yr on $127,628 to close, and return on cash invested stands at 22.13% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 114.72% and total cumulative return in cash at $146,410. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,616/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.86 Acres lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-01-02 | Price change | $385,000 |
| 2024-12-13 | Listed for sale | $395,000 |
| 2023-11-22 | Sold | $342,917 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-09 | $324.05 | -4.96% | $12,000 | N/A |
| 2022-01-09 | $340.96 | 130.89% | $12,000 | 185.71% |
| 2021-01-09 | $147.67 | -0.69% | $4,200 | N/A |
What's Special
Pull Down Stairs
Listed by: Jessica Harville • Atlanta Communities
Mls Name: GAMLS
Mls Provider:
Mls ID: #10426894
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.
