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 Winston at 5022 Daniell Mill Rd, Winston, GA, 30187 listed at $124,300 pairs $1,064/mo rent with a $608/mo payment to leave $263/mo cash flow. Total monthly income runs $1,064/mo, and annual cash flow reaches $3,161/yr on $41,205 cash to close. Return on cash invested measures 27.58% in year one, and rental yield registers 10.27% at a $124,300 basis. Equity gained on principal adds $802/yr, and annual property appreciation at 5% supports $34,342 by year five. Five-year ROI tracks 144.39% and total cumulative return in cash totals $59,497. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,064/mo property income relative to a $608/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
11.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30187, Winston, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,349 (100%) |
| Owner Occupied HU | 2,834 (84.6%) |
| Renter Occupied HU | 399 (11.9%) |
| Vacant Housing Units | 116 ( 3.5%) |
| Median Home Value | $404,988 |
| Average Home Value | $431,925 |
Residential
3,486
Single Family
3,486
Multi-Family
0
Businesses
267
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listing removed | $190,000 |
| 2025-05-30 | Price change | $190,000 |
| 2025-04-02 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $1564.34 | -1.07% | $49,720 | N/A |
| 2023-10-13 | $1581.24 | 30.20% | $49,720 | 33.51% |
| 2022-10-13 | $1214.51 | 250.27% | $37,240 | 7.26% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
