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 Atlanta at 5120 Lower Elm St, Atlanta, GA, 30349 priced at $260,000 converts $2,519/mo rent into $863/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,519/mo, and annual cash flow totals $10,354/yr on $86,190 invested. Return on cash invested prints 31.92% in year one, and rental yield reads 11.63% against a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,833 by year five. Five-year ROI reaches 167.5% and total cumulative return in cash sums $144,365. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,519/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Townhouse
Built in 2020
1,659 sqft lot
$N/A/sqft
$220 quarterly HOA
Neighborhood data shown for ZIP Code: 30349, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,822 (100%) |
| Owner Occupied HU | 18,162 (52.2%) |
| Renter Occupied HU | 14,301 (41.1%) |
| Vacant Housing Units | 2,359 ( 6.8%) |
| Median Home Value | $294,392 |
| Average Home Value | $354,094 |
Residential
33,665
Single Family
27,302
Multi-Family
6,363
Businesses
1,816
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Price change | $260,000 |
| 2025-01-16 | Price change | $274,000 |
| 2024-10-10 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-17 | $524.55 | N/A | $106,920 | 32.00% |
| 2022-02-17 | N/A | N/A | $81,000 | 175.14% |
| 2021-02-17 | $1178.46 | 470.38% | $29,440 | 302.19% |
Listed by: Tanya Pickens • Opendoor Brokerage, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7469834
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](/info/mls-disclaimers/#mls_30)
