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 Griffin at 580 Vaughn Rd, Griffin, GA, 30223 priced at $127,500 converts $1,049/mo rent into $273/mo cash flow after a $624/mo obligation. Total monthly income equals $1,049/mo, and annual cash flow totals $3,277/yr on $42,266 invested. Return on cash invested prints 27.66% in year one, and rental yield reads 9.87% against a $127,500 entry. Equity gained on principal adds $823/yr, while 5% annual appreciation compiles into $35,226 by year five. Five-year ROI reaches 144.42% and total cumulative return in cash sums $61,042. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,049/mo property income covering a $624/mo payment, not borrower’s personal income.
Single Family
Built in 1960
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30223, Griffin, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,006 (100%) |
| Owner Occupied HU | 9,722 (57.2%) |
| Renter Occupied HU | 5,971 (35.1%) |
| Vacant Housing Units | 1,313 ( 7.7%) |
| Median Home Value | $235,994 |
| Average Home Value | $262,475 |
Residential
16,213
Single Family
15,572
Multi-Family
641
Businesses
1,075
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Listed for sale | $127,500 |
| 2025-02-10 | Sold | $125,000 |
| 2025-01-17 | Pending sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $281.40 | -0.11% | $7,866 | N/A |
| 2023-05-23 | $281.70 | 16.52% | $7,866 | 18.29% |
| 2022-05-23 | $241.77 | 3.87% | $6,650 | 3.87% |
Listed by: Kaylee Walker • Sweet Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10527414
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
