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 Fayetteville at 31 Homesite Cooper Cv E, Fayetteville, GA, 30214 with 5% annual appreciation on a $838,359 basis while $6,399/mo rent supports operations. Total monthly income totals $6,399/mo and a $4,103/mo payment preserves $1,255/mo for cash returns. Annual cash flow comes to $15,063/yr on $275,820 deployed, and return on cash invested reaches 25.52% in year one. Equity gained on principal adds $5,410/yr, and five-year appreciation sums $231,623 alongside rental yield of 9.16%. Five-year ROI measures 132.84% and total cumulative return in cash totals $366,411.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,399/mo property income versus a $4,103/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 30214, Fayetteville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 9,793 (73.1%) |
| Renter Occupied HU | 2,714 (20.3%) |
| Vacant Housing Units | 894 ( 6.7%) |
| Median Home Value | $389,711 |
| Average Home Value | $437,499 |
Residential
12,994
Single Family
12,006
Multi-Family
988
Businesses
2,738
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Price change | $838,359 |
| 2024-11-18 | Listed for sale | $844,239 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sharmain Herbert • DRB Group Georgia LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10414977
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.
