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 Roswell at 455 Tyson Cir, Roswell, GA, 30076 generates $3,080/mo in rent and, after a $2,198/mo payment, leaves $347/mo in cash flow. Total monthly income is $3,080/mo, and annual cash flow is $4,163/yr on $148,844 invested. Return on cash invested sits at 22.71% in year one, and rental yield is 8.23% on a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 117.69% and total cumulative return in cash sums $175,180. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,080/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30076, Roswell, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,716 (100%) |
| Owner Occupied HU | 11,114 (59.4%) |
| Renter Occupied HU | 6,819 (36.4%) |
| Vacant Housing Units | 783 ( 4.2%) |
| Median Home Value | $492,210 |
| Average Home Value | $560,020 |
Residential
17,764
Single Family
13,049
Multi-Family
4,715
Businesses
2,271
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $449,000 |
| 2000-06-08 | Sold | $145,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $2136.25 | 32.97% | $158,680 | 4.12% |
| 2023-04-12 | $1606.52 | 196.25% | $152,400 | 15.84% |
| 2022-04-12 | $542.29 | 4.76% | $131,560 | 17.89% |
Listed by: Marineli Dal Cerro • Keller Williams Rlty Consultants
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7555222
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)
