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 Augusta at 3602 Rolling Meadows Dr, Augusta, GA, 30906 priced at $165,000 pairs $1,747/mo rent with $694/mo cash flow after a $808/mo payment. Total monthly income equals $1,747/mo, and annual cash flow comes to $8,328/yr on $54,698 invested. Return on cash invested is 35.13% in year one, and rental yield stands at 12.71% on a $165,000 basis. Equity gained on principal adds $1,065/yr, and 5% annual appreciation accumulates to $45,586 by year five. Five-year ROI measures 184.72% and total cumulative return in cash reaches $101,039. For financing, Ziffy Mortgage’s DSCR program evaluates $1,747/mo property income against a $808/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1971
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30906, Augusta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,009 (100%) |
| Owner Occupied HU | 12,710 (50.8%) |
| Renter Occupied HU | 9,711 (38.8%) |
| Vacant Housing Units | 2,588 (10.3%) |
| Median Home Value | $130,607 |
| Average Home Value | $176,680 |
Residential
23,364
Single Family
23,363
Multi-Family
1
Businesses
1,291
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Sold | $165,000 |
| 2025-03-18 | Pending sale | $169,000 |
| 2025-03-05 | Listed for sale | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-22 | $1950.82 | 3.44% | $61,652 | -1.03% |
| 2023-07-22 | $1885.87 | 38.44% | $62,296 | 65.89% |
| 2022-07-22 | $1362.18 | 66.24% | $37,552 | 30.02% |
Listed by: Alexander Smith • Keller Williams Realty Augusta
Mls Name: REALTORS of Greater Augusta
Mls Provider:
Mls ID: #539027
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
