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 Lizella at 6502 Yellowstone Way, Lizella, GA, 31052 listed at $398,600 pairs $2,760/mo rent with a $1,951/mo payment to leave $334/mo cash flow. Total monthly income runs $2,760/mo, and annual cash flow reaches $4,008/yr on $132,136 cash to close. Return on cash invested measures 22.94% in year one, and rental yield registers 8.31% at a $398,600 basis. Equity gained on principal adds $2,572/yr, and annual property appreciation at 5% supports $110,126 by year five. Five-year ROI tracks 118.97% and total cumulative return in cash totals $157,196. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,760/mo property income relative to a $1,951/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31052, Lizella, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,758 (100%) |
| Owner Occupied HU | 3,084 (82.1%) |
| Renter Occupied HU | 452 (12.0%) |
| Vacant Housing Units | 222 ( 5.9%) |
| Median Home Value | $277,756 |
| Average Home Value | $324,331 |
Residential
3,597
Single Family
3,597
Multi-Family
0
Businesses
97
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listing removed | N/A |
| 2025-05-30 | Price change | $405,000 |
| 2025-05-16 | Listed for sale | $412,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $2992.44 | 44.68% | $136,355 | 19.71% |
| 2023-10-17 | $2068.27 | -36.47% | $113,904 | 12.74% |
| 2022-10-17 | $3255.42 | -8.89% | $101,029 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
