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 Loganville at 470 Harris Rockmore Loop, Loganville, GA, 30014 listed at $315,000 pairs $1,955/mo rent with a $1,542/mo payment to leave $38/mo cash flow. Total monthly income runs $1,955/mo, and annual cash flow reaches $451/yr on $104,423 cash to close. Return on cash invested measures 20.34% in year one, and rental yield registers 7.45% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 105.03% and total cumulative return in cash totals $109,673. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,955/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
2.38 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Sold | $315,000 |
| 2025-02-18 | Pending sale | $320,000 |
| 2025-01-29 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-07 | $2114.31 | 2.78% | $96,200 | 9.62% |
| 2023-07-07 | $2057.22 | 2.86% | $87,760 | 12.34% |
| 2022-07-07 | $1999.93 | 10.19% | $78,120 | 18.87% |
Listed by: Annette Frazier • Southern Classic Realtors
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7507781
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)
