




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 Ellenwood at 3898 Panthersville Rd, Ellenwood, GA, 30294 offers a 10.18% rental yield on a $279,900 purchase with $2,375/mo rent. Total monthly income registers $2,375/mo, and a $1,370/mo payment leaves $490/mo available for distribution. Annual cash flow reaches $5,877/yr on $92,787 to close, and return on cash invested stands at 26.24% in year one. Equity gained on principal adds $1,806/yr while 5% annual appreciation supports $77,331 over five years. Portfolio math shows five-year ROI at 137.52% and total cumulative return in cash at $127,597. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,375/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
0.70 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30294, Ellenwood, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,237 (100%) |
| Owner Occupied HU | 11,663 (76.5%) |
| Renter Occupied HU | 2,964 (19.5%) |
| Vacant Housing Units | 610 ( 4.0%) |
| Median Home Value | $291,468 |
| Average Home Value | $354,414 |
Residential
15,511
Single Family
14,965
Multi-Family
546
Businesses
548
Date | Event | Price |
|---|---|---|
| 2012-01-24 | Sold | $25,000 |
| 2011-09-28 | Pending sale | $27,900 |
| 2011-09-04 | Listed for sale | $27,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $4503.54 | 13.19% | $94,600 | 13.27% |
| 2022-02-16 | $3978.70 | 60.36% | $83,520 | 69.07% |
| 2021-02-16 | $2481.18 | -5.99% | $49,400 | -6.79% |



Listed by: Shelby Rawlings • Exit Self Property Advisors, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7524462
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](/info/mls-disclaimers/#mls_30)