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 Newnan at 5 Crimson Way, Newnan, GA, 30265 generates $2,590/mo in rent and, after a $1,789/mo payment, leaves $257/mo in cash flow. Total monthly income is $2,590/mo, and annual cash flow is $3,080/yr on $121,163 invested. Return on cash invested sits at 22.45% in year one, and rental yield is 8.5% on a $365,500 entry. Equity gained on principal adds $2,359/yr, while 5% annual appreciation builds toward $100,981 over five years. Five-year ROI reaches 116.74% and total cumulative return in cash sums $141,440. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,590/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
0.40 Acres lot
$N/A/sqft
$695 annually HOA
Neighborhood data shown for ZIP Code: 30265, Newnan, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,724 (100%) |
| Owner Occupied HU | 11,120 (70.7%) |
| Renter Occupied HU | 3,842 (24.4%) |
| Vacant Housing Units | 762 ( 4.8%) |
| Median Home Value | $359,166 |
| Average Home Value | $393,740 |
Residential
15,001
Single Family
13,488
Multi-Family
1,513
Businesses
994
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Listed for sale | $365,500 |
| 2024-09-17 | Listing removed | $365,500 |
| 2024-09-14 | Listed for sale | $365,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-15 | $3645.64 | 28.72% | $149,841 | 42.19% |
| 2022-11-15 | $2832.25 | 18.53% | $105,382 | 21.20% |
| 2021-11-15 | $2389.56 | 191.42% | $86,947 | N/A |
What's Special
Pull Down Stairs
Listed by: Cathy Gailey • REMAX Concierge
Mls Name: GAMLS
Mls Provider:
Mls ID: #10387512
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 2024 GAMLS. All rights reserved.
