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 Flowery Branch at 4952 Vireo Dr, Flowery Branch, GA, 30542 priced at $275,000 converts $2,238/mo rent into $564/mo cash flow after a $1,346/mo obligation. Total monthly income equals $2,238/mo, and annual cash flow totals $6,771/yr on $91,163 invested. Return on cash invested prints 27.34% in year one, and rental yield reads 9.77% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 142.56% and total cumulative return in cash sums $129,959. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,238/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Townhouse
Built in 2002
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30542, Flowery Branch, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,626 (100%) |
| Owner Occupied HU | 12,766 (72.4%) |
| Renter Occupied HU | 3,805 (21.6%) |
| Vacant Housing Units | 1,055 ( 6.0%) |
| Median Home Value | $407,034 |
| Average Home Value | $461,338 |
Residential
16,417
Single Family
15,102
Multi-Family
1,315
Businesses
901
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Sold | $275,000 |
| 2025-02-20 | Pending sale | $279,000 |
| 2025-02-10 | Listed for sale | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-18 | $1235.63 | 19.91% | $106,880 | 26.58% |
| 2022-08-18 | $1030.43 | 15.54% | $84,440 | 24.32% |
| 2021-08-18 | $891.84 | 8.85% | $67,920 | 8.22% |
Listed by: Jacqueline Shaffer • Offerpad Brokerage
Mls Name: GAMLS
Mls Provider:
Mls ID: #10372209
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
