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 Acworth at 5679 Bay Harbor Trl NW, Acworth, GA, 30101 offers a 7.86% rental yield on a $399,800 purchase with $2,618/mo rent. Total monthly income registers $2,618/mo, and a $1,957/mo payment leaves $185/mo available for distribution. Annual cash flow reaches $2,215/yr on $132,534 to close, and return on cash invested stands at 21.58% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,457 over five years. Portfolio math shows five-year ROI at 111.68% and total cumulative return in cash at $148,009. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,618/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
0.56 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: DEBBIE REDFORD • All Atlanta Realty, LLC
Mls Name: FMLS GA
Mls ID: #7693662
