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 Atlanta at 3501 Roswell Rd NE APT 211, Atlanta, GA, 30305 earns $10/mo cash flow from $1,930/mo rent with a $1,405/mo payment. Total monthly income totals $1,930/mo, and annual cash flow totals $114/yr on $95,141 capital. ROI tracks 20.03% on current figures, and rental yield reads 8.07% at a $287,000 purchase. Equity gained on principal adds $1,852/yr, and 5% annual appreciation supports $79,293 over five years. Five-year ROI reaches 104.17% and total cumulative return in cash sums $99,106. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,930/mo property income instead of your personal income.
Condo
Built in 1963
1,611 sqft lot
$N/A/sqft
$698 annually HOA
Neighborhood data shown for ZIP Code: 30305, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,633 (100%) |
| Owner Occupied HU | 8,562 (41.5%) |
| Renter Occupied HU | 9,607 (46.6%) |
| Vacant Housing Units | 2,464 (11.9%) |
| Median Home Value | $850,444 |
| Average Home Value | $968,483 |
Residential
18,494
Single Family
7,863
Multi-Family
10,631
Businesses
1,985
Date | Event | Price |
|---|---|---|
| 2025-03-25 | Listed for sale | $287,000 |
| 2020-06-12 | Listing removed | $2,090 |
| 2020-05-01 | Price change | $2,090 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-26 | $3764.20 | -13.43% | $118,000 | 9.83% |
| 2022-03-26 | $4348.10 | 8.16% | $107,440 | 8.26% |
| 2021-03-26 | $4020.21 | -0.99% | $99,240 | 1.18% |
Listed by: Rosheata McClain • BHHS Georgia Properties
Mls Name: GAMLS
Mls Provider:
Mls ID: #10485340
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.
