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 Rock Spring at 61 Willow Cir, Rock Spring, GA, 30739 listed at $299,900 pairs $2,170/mo rent with a $1,468/mo payment to leave $305/mo cash flow. Total monthly income runs $2,170/mo, and annual cash flow reaches $3,660/yr on $99,417 cash to close. Return on cash invested measures 23.59% in year one, and rental yield registers 8.68% at a $299,900 basis. Equity gained on principal adds $1,935/yr, and annual property appreciation at 5% supports $82,857 by year five. Five-year ROI tracks 122.68% and total cumulative return in cash totals $121,960. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,170/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.42 Acres lot
$N/A/sqft
$475 annually HOA
Neighborhood data shown for ZIP Code: 30739, Rock Spring, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,371 (100%) |
| Owner Occupied HU | 1,837 (77.5%) |
| Renter Occupied HU | 387 (16.3%) |
| Vacant Housing Units | 147 ( 6.2%) |
| Median Home Value | $280,405 |
| Average Home Value | $295,860 |
Residential
2,254
Single Family
2,254
Multi-Family
0
Businesses
153
Date | Event | Price |
|---|---|---|
| 2025-01-13 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Yenny Neal • SDC Realty, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7508344
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
