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 Riverdale at 2764 Feldspar Way, Riverdale, GA, 30296 offers a 11.37% rental yield on a $376,900 purchase with $3,572/mo rent. Total monthly income registers $3,572/mo, and a $1,845/mo payment leaves $1,249/mo available for distribution. Annual cash flow reaches $14,986/yr on $124,942 to close, and return on cash invested stands at 31.9% in year one. Equity gained on principal adds $2,432/yr while 5% annual appreciation supports $104,131 over five years. Portfolio math shows five-year ROI at 167.12% and total cumulative return in cash at $208,799. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,572/mo property income against a $1,845/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
7,840 sqft lot
$N/A/sqft
$29 monthly HOA
Neighborhood data shown for ZIP Code: 30296, Riverdale, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,496 (100%) |
| Owner Occupied HU | 6,582 (62.7%) |
| Renter Occupied HU | 3,353 (31.9%) |
| Vacant Housing Units | 561 ( 5.3%) |
| Median Home Value | $259,065 |
| Average Home Value | $275,536 |
Residential
10,063
Single Family
9,736
Multi-Family
327
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-03-01 | Listing removed | $390,000 |
| 2024-11-14 | Price change | $390,000 |
| 2024-10-01 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-07 | $2404.18 | -61.41% | $150,760 | -6.62% |
| 2023-08-07 | $6229.80 | 22.37% | $161,440 | 24.34% |
| 2022-08-07 | $5090.90 | 22.01% | $129,840 | 24.56% |
What's Special
Pull Down Stairs
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
