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 Vienna at 518 N 3rd St, Vienna, GA, 31092 generates $1,690/mo in rent and, after a $1,077/mo payment, leaves $324/mo in cash flow. Total monthly income is $1,690/mo, and annual cash flow is $3,891/yr on $72,930 invested. Return on cash invested sits at 25.24% in year one, and rental yield is 9.22% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 131.52% and total cumulative return in cash sums $95,915. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,690/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31092, Vienna, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,902 (100%) |
| Owner Occupied HU | 1,652 (56.9%) |
| Renter Occupied HU | 766 (26.4%) |
| Vacant Housing Units | 484 (16.7%) |
| Median Home Value | $118,529 |
| Average Home Value | $161,415 |
Residential
2,034
Single Family
2,034
Multi-Family
0
Businesses
202
Date | Event | Price |
|---|---|---|
| 2024-10-14 | Price change | $220,000 |
| 2024-09-19 | Price change | $230,000 |
| 2024-08-15 | Price change | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $2144.08 | -3.72% | $52,144 | -1.22% |
| 2022-10-16 | $2226.87 | -3.39% | $52,788 | 1.44% |
| 2021-10-16 | $2304.92 | N/A | $52,040 | N/A |
What's Special
Access Only
Listed by: Alexandria Pollock • NATIONAL REALTY COMPANY
Mls Name: Crisp Area BOR
Mls ID: #58048
Disclaimer: Copyright Crisp Area Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
