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 Smyrna at 2769 Farmstead Rd SE, Smyrna, GA, 30080 generates $2,666/mo in rent and, after a $1,322/mo payment, leaves $1,022/mo in cash flow. Total monthly income is $2,666/mo, and annual cash flow is $12,267/yr on $89,505 invested. Return on cash invested sits at 33.61% in year one, and rental yield is 11.85% on a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 176.24% and total cumulative return in cash sums $157,741. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,666/mo property income rather than buyer’s personal income.
Townhouse
Built in 1974
2,326 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
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: BILL JAMISON • Keller Williams Realty Peachtree Rd.
Mls Name: FMLS GA
Mls ID: #7643536
