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 Johns Creek at 404 Hawkstone Way, Johns Creek, GA, 30022 offers $2,238/mo rent that, after a $1,272/mo payment, leaves $288/mo cash flow. Total monthly income is $2,238/mo, and annual cash flow is $3,459/yr on $86,157 cash. Return on cash invested measures 23.92% in year one, and rental yield stands at 10.33% at a $259,900 entry. Equity gained on principal adds $1,677/yr while 5% annual appreciation compounds into $71,806 by year five. Five-year ROI records 126.12% and total cumulative return in cash reaches $108,658. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,238/mo property income versus a $1,272/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1985
4,356 sqft lot
$N/A/sqft
$360 monthly HOA
Neighborhood data shown for ZIP Code: 30022, Alpharetta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,576 (100%) |
| Owner Occupied HU | 17,937 (73.0%) |
| Renter Occupied HU | 5,872 (23.9%) |
| Vacant Housing Units | 767 ( 3.1%) |
| Median Home Value | $594,874 |
| Average Home Value | $631,899 |
Residential
24,489
Single Family
20,256
Multi-Family
4,233
Businesses
1,823
Date | Event | Price |
|---|---|---|
| 2025-07-31 | Sold | $259,900 |
| 2025-07-17 | Pending sale | $259,900 |
| 2025-06-20 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-02 | $2253.31 | -14.23% | $88,320 | 1.15% |
| 2023-11-02 | $2627.11 | 23.72% | $87,320 | 26.18% |
| 2022-11-02 | $2123.47 | 10.20% | $69,200 | 13.15% |
Listed by: YOAV LACHOVER • Quicksilver Realty, Inc.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7601094
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)
