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 Dallas at 432 Wagon Trail Cir, Dallas, GA, 30132 uses $49,725 cash to close to unlock $29,379/yr annual cash flow and $2,448/mo monthly cash flow. Total monthly income runs $3,361/mo, and a $734/mo payment keeps the spread at $2,448/mo. Purchase price stands at $150,000, and rental yield measures 26.89% with $3,361/mo rent. Return on cash invested shows 78.99% in year one, and 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 419.61% and total cumulative return in cash records $208,650. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,361/mo property income covering a $734/mo payment rather than investor’s personal income.
Single Family
Built in 1980
0.47 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Listed for sale | $150,000 |
| 2018-10-10 | Listing removed | $99,000 |
| 2018-10-04 | Pending sale | $99,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $614.11 | 9.86% | $23,556 | 22.46% |
| 2022-09-15 | $559.00 | 37.22% | $19,236 | 40.24% |
| 2021-09-15 | $407.38 | 3.40% | $13,716 | 4.89% |
Listed by: Mark Spain • Mark Spain Real Estate
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7441789
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
