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 Smyrna at 339 Diane Dr SE, Smyrna, GA, 30082 priced at $425,000 converts $2,993/mo rent into $367/mo cash flow after a $2,080/mo obligation. Total monthly income equals $2,993/mo, and annual cash flow totals $4,402/yr on $140,888 invested. Return on cash invested prints 23.03% in year one, and rental yield reads 8.45% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 119.58% and total cumulative return in cash sums $168,473. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,993/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 1971
8,006 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $425,000 |
| 2024-10-07 | Listing removed | $299,900 |
| 2023-10-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-02 | $4002.71 | 14.27% | $132,760 | 15.03% |
| 2022-05-02 | $3502.76 | 642.13% | $115,412 | 33.15% |
| 2021-05-02 | $471.99 | 2.24% | $86,680 | 4.15% |
Listed by: Paul Roberts • Jason Mitchell Real Estate of Georgia, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7569799
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](/mls-disclaimers/#30)
