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 Newnan at 65 Courtyard Ln, Newnan, GA, 30265 priced at $285,000 converts $2,023/mo rent into $251/mo cash flow after a $1,395/mo obligation. Total monthly income equals $2,023/mo, and annual cash flow totals $3,012/yr on $94,478 invested. Return on cash invested prints 23.1% in year one, and rental yield reads 8.52% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 120.02% and total cumulative return in cash sums $113,394. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,023/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Townhouse
Built in 1999
4,791 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 30265, Newnan, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,724 (100%) |
| Owner Occupied HU | 11,120 (70.7%) |
| Renter Occupied HU | 3,842 (24.4%) |
| Vacant Housing Units | 762 ( 4.8%) |
| Median Home Value | $359,166 |
| Average Home Value | $393,740 |
Residential
15,001
Single Family
13,488
Multi-Family
1,513
Businesses
994
Date | Event | Price |
|---|---|---|
| 2025-01-01 | Price change | $285,000 |
| 2024-12-02 | Price change | $295,000 |
| 2024-11-12 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-10 | $2613.14 | 138.23% | $106,079 | 26.13% |
| 2022-01-10 | $1096.89 | 155.03% | $84,105 | 48.66% |
| 2021-01-10 | $430.10 | N/A | $56,576 | N/A |
Listed by: Erin Looney • BHHS Georgia Properties
Mls Name: GAMLS
Mls Provider:
Mls ID: #10411533
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.
