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 Forsyth at 5381 Felles Way, Forsyth, GA, 31029 generates $1,674/mo in rent, after a $1,956/mo payment. Total monthly income is $1,674/mo. Return on cash invested sits at 12.89% in year one, and rental yield is 5.03% on a $399,600 entry. Equity gained on principal adds $2,579/yr, while 5% annual appreciation builds toward $110,402 over five years. Five-year ROI reaches 65.15% and total cumulative return in cash sums $86,302. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,674/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.35 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,331 (100%) |
| Owner Occupied HU | 5,257 (71.7%) |
| Renter Occupied HU | 1,601 (21.8%) |
| Vacant Housing Units | 473 ( 6.5%) |
| Median Home Value | $270,286 |
| Average Home Value | $308,842 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
Date | Event | Price |
|---|---|---|
| 2024-12-20 | Price change | $439,900 |
| 2024-12-18 | Price change | $399,600 |
| 2024-11-22 | Price change | $394,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ricardo Merriweather • HUGHSTON HOMES MARKETING, INC
Mls Name: CGMLS
Mls ID: #246484
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
