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 College park at 6595 Bellburn Rd, College park, GA, 30349 generates $2,118/mo in rent and, after a $1,126/mo payment, leaves $718/mo in cash flow. Total monthly income is $2,118/mo, and annual cash flow is $8,610/yr on $76,245 invested. Return on cash invested sits at 31.2% in year one, and rental yield is 11.05% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 163.28% and total cumulative return in cash sums $124,495. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,118/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30349, Atlanta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,822 (100%) |
| Owner Occupied HU | 18,162 (52.2%) |
| Renter Occupied HU | 14,301 (41.1%) |
| Vacant Housing Units | 2,359 ( 6.8%) |
| Median Home Value | $294,392 |
| Average Home Value | $354,094 |
Residential
33,665
Single Family
27,302
Multi-Family
6,363
Businesses
1,816
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for sale | $230,000 |
| 2020-10-21 | Listing removed | $1,495 |
| 2020-10-15 | Listed for rent | $1,495 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-17 | $1914.01 | -1.58% | $49,600 | N/A |
| 2022-02-17 | $1944.76 | -2.05% | $49,600 | -1.59% |
| 2021-02-17 | $1985.44 | 43.55% | $50,400 | 2.86% |
Listed by: Chris Hurd • Blue Mountain Realty GA LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10440952
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.
