Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Kimone Oruga • Sanders Real Estate
Mls Name: GAMLS
Mls ID: #10602863
Investment property for sale in Smyrna at 3313 Hidden Trail Rd SE, Smyrna, GA, 30082 listed at $530,000 pairs $3,966/mo rent with a $2,594/mo payment to leave $740/mo cash flow. Total monthly income runs $3,966/mo, and annual cash flow reaches $8,885/yr on $174,370 cash to close. Return on cash invested measures 25.16% in year one, and rental yield registers 8.98% at a $530,000 basis. Equity gained on principal adds $3,420/yr, and annual property appreciation at 5% supports $146,429 by year five. Five-year ROI tracks 130.82% and total cumulative return in cash totals $228,103. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,966/mo property income relative to a $2,594/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30082, Smyrna, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,464 (100%) |
| Owner Occupied HU | 8,352 (67.0%) |
| Renter Occupied HU | 3,462 (27.8%) |
| Vacant Housing Units | 650 ( 5.2%) |
| Median Home Value | $483,359 |
| Average Home Value | $513,400 |
Residential
12,117
Single Family
9,552
Multi-Family
2,565
Businesses
507
Date | Event | Price |
|---|---|---|
| No price history data available | ||
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
