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 Forsyth at 41 Laurel Rdg, Forsyth, GA, 31029 listed at $489,000 pairs $3,212/mo rent with a $2,393/mo payment to leave $236/mo cash flow. Total monthly income runs $3,212/mo, and annual cash flow reaches $2,835/yr on $162,104 cash to close. Return on cash invested measures 21.66% in year one, and rental yield registers 7.88% at a $489,000 basis. Equity gained on principal adds $3,155/yr, and annual property appreciation at 5% supports $135,102 by year five. Five-year ROI tracks 112.1% and total cumulative return in cash totals $181,714. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,212/mo property income relative to a $2,393/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
2.22 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,331 (100%) |
| Owner Occupied HU | 5,257 (71.7%) |
| Renter Occupied HU | 1,601 (21.8%) |
| Vacant Housing Units | 473 ( 6.5%) |
| Median Home Value | $270,286 |
| Average Home Value | $308,842 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Listed for sale | $489,000 |
| 2021-05-24 | Sold | $344,985 |
| 2021-03-08 | Pending sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-02 | $3847.54 | 4.52% | $136,360 | N/A |
| 2022-04-02 | $3680.98 | 1279.57% | $136,360 | 1332.35% |
| 2021-04-02 | $266.82 | -3.22% | $9,520 | N/A |
What's Special
Pull Down Stairs,Storage
Listed by: Alex Vento • Connie R. Ham Middle Ga Realty, Inc
Mls Name: MGMLS
Mls Provider:
Mls ID: #179070
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be 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 MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.
