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 Dallas at 27 Crescent Cmns, Dallas, GA, 30157 offers a 9.3% rental yield on a $305,000 purchase with $2,365/mo rent. Total monthly income registers $2,365/mo, and a $1,493/mo payment leaves $336/mo available for distribution. Annual cash flow reaches $4,035/yr on $101,108 to close, and return on cash invested stands at 23.9% in year one. Equity gained on principal adds $1,968/yr while 5% annual appreciation supports $84,266 over five years. Portfolio math shows five-year ROI at 124.88% and total cumulative return in cash at $126,262. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,365/mo property income against a $1,493/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2019
2,278 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood data shown for ZIP Code: 30157, Dallas, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,008 (100%) |
| Owner Occupied HU | 15,794 (78.9%) |
| Renter Occupied HU | 3,582 (17.9%) |
| Vacant Housing Units | 632 ( 3.2%) |
| Median Home Value | $317,081 |
| Average Home Value | $329,336 |
Residential
19,876
Single Family
19,270
Multi-Family
606
Businesses
473
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Listed for sale | $305,000 |
| 2019-06-04 | Sold | $189,590 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $3098.29 | -5.18% | $122,004 | -2.66% |
| 2023-03-18 | $3267.61 | 5.44% | $125,340 | 17.54% |
| 2022-03-18 | $3098.95 | 35.47% | $106,640 | 38.46% |
Listed by: Tanya Pickens • Opendoor Brokerage, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7542067
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)
