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 Dallas at 609 Victoria Heights Dr, Dallas, GA, 30132 priced at $575,000 converts $6,146/mo rent into $2,559/mo cash flow after a $2,814/mo obligation. Total monthly income equals $6,146/mo, and annual cash flow totals $30,708/yr on $189,175 invested. Return on cash invested prints 36.29% in year one, and rental yield reads 12.83% against a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation compiles into $158,862 by year five. Five-year ROI reaches 190.72% and total cumulative return in cash sums $360,803. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,146/mo property income covering a $2,814/mo payment, not borrower’s personal income.
Single Family
Built in 2019
0.27 Acres lot
$N/A/sqft
$375 annually HOA
Date | Event | Price |
|---|---|---|
| 2024-09-05 | Listed for sale | $575,000 |
| 2019-08-29 | Sold | $359,201 |
| 2019-08-06 | Pending sale | $379,201 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $5453.83 | 2.44% | $211,724 | 14.41% |
| 2022-09-15 | $5323.73 | 25.88% | $185,060 | 28.29% |
| 2021-09-15 | $4229.27 | 1.50% | $144,252 | 2.93% |
Listed by: Gricelda Escutia • Atlanta Communities
Mls Name: GAMLS
Mls Provider:
Mls ID: #10371551
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 2024 GAMLS. All rights reserved.
