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 Villa Rica at 3037 Nicholas Dr, Villa Rica, GA, 30180 priced at $415,000 pairs $2,668/mo rent with $90/mo cash flow after a $2,031/mo payment. Total monthly income equals $2,668/mo, and annual cash flow comes to $1,086/yr on $137,573 invested. Return on cash invested is 20.7% in year one, and rental yield stands at 7.71% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 107.11% and total cumulative return in cash reaches $147,357. For financing, Ziffy Mortgage’s DSCR program evaluates $2,668/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
10,580 sqft lot
$N/A/sqft
$52 monthly HOA
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Price change | $415,000 |
| 2024-06-27 | Listed for sale | $430,000 |
| 2023-08-02 | Listing removed | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-15 | $3283.90 | -19.64% | $114,480 | N/A |
| 2022-02-15 | $4086.31 | 16.70% | $114,480 | 21.58% |
| 2021-02-15 | $3501.67 | 12.89% | $94,160 | 9.29% |
Listed by: Richard Waggoner • EXP Realty, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7412010
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](/info/mls-disclaimers/#mls_30)
