








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 Cherry Log at 292 Wits End Way, Cherry Log, GA, 30522 priced at $399,000 pairs $3,600/mo rent with $1,172/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,600/mo, and annual cash flow comes to $14,058/yr on $132,269 invested. Return on cash invested is 30.54% in year one, and rental yield stands at 10.83% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 159.7% and total cumulative return in cash reaches $211,238. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
1.58 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30522, Cherrylog, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,147 (100%) |
| Owner Occupied HU | 511 (44.6%) |
| Renter Occupied HU | 53 ( 4.6%) |
| Vacant Housing Units | 583 (50.8%) |
| Median Home Value | $512,127 |
| Average Home Value | $610,117 |
Residential
732
Single Family
732
Multi-Family
0
Businesses
24
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: Laura Elleby • Compass - E+E Group
Mls Name: NGBOR
Mls ID: #420821