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 Cedartown at 31 Beaver Run, Cedartown, GA, 30125 with 5% annual appreciation on a $273,000 basis while $2,293/mo rent supports operations. Total monthly income totals $2,293/mo and a $1,336/mo payment preserves $614/mo for cash returns. Annual cash flow comes to $7,367/yr on $90,500 deployed, and return on cash invested reaches 28.05% in year one. Equity gained on principal adds $1,762/yr, and five-year appreciation sums $75,425 alongside rental yield of 10.08%. Five-year ROI measures 146.42% and total cumulative return in cash totals $132,511.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,293/mo property income versus a $1,336/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2000
0.54 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-14 | Sold | $273,000 |
| 2025-07-14 | Pending sale | $275,000 |
| 2025-07-08 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $2479.47 | 48.71% | $120,618 | 48.75% |
| 2023-10-12 | $1667.32 | 11.23% | $81,087 | 24.44% |
| 2022-10-12 | $1499.01 | -1.28% | $65,164 | N/A |
Listed by: Michele Rikard • Hardy Realty & Development Company
Mls Name: GAMLS
Mls Provider:
Mls ID: #10559255
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
