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 Lithia Springs at 27 Shepherd Dr, Lithia Springs, GA, 30122 priced at $365,000 pairs $2,710/mo rent with $489/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,710/mo, and annual cash flow comes to $5,868/yr on $120,998 invested. Return on cash invested is 24.76% in year one, and rental yield stands at 8.91% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 128.76% and total cumulative return in cash reaches $155,791. For financing, Ziffy Mortgage’s DSCR program evaluates $2,710/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30122, Lithia Springs, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,610 (100%) |
| Owner Occupied HU | 5,133 (44.2%) |
| Renter Occupied HU | 5,507 (47.4%) |
| Vacant Housing Units | 970 ( 8.4%) |
| Median Home Value | $295,031 |
| Average Home Value | $294,237 |
Residential
10,479
Single Family
6,447
Multi-Family
4,032
Businesses
1,002
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: KIM A PRITCHARD • BHGRE Metro Brokers
Mls Name: FMLS GA
Mls ID: #7609987
