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 Fairburn at 7583 Waverly Loop, Fairburn, GA, 30213 offers $2,718/mo rent that, after a $1,434/mo payment, leaves $670/mo cash flow. Total monthly income is $2,718/mo, and annual cash flow is $8,035/yr on $97,130 cash. Return on cash invested measures 28.18% in year one, and rental yield stands at 11.13% at a $293,000 entry. Equity gained on principal adds $1,891/yr while 5% annual appreciation compounds into $80,951 by year five. Five-year ROI records 148.27% and total cumulative return in cash reaches $144,010. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,718/mo property income versus a $1,434/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
6,708 sqft lot
$N/A/sqft
$660 annually HOA
Neighborhood data shown for ZIP Code: 30213, Fairburn, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,940 (100%) |
| Owner Occupied HU | 12,632 (63.4%) |
| Renter Occupied HU | 5,926 (29.7%) |
| Vacant Housing Units | 1,382 ( 6.9%) |
| Median Home Value | $334,936 |
| Average Home Value | $384,870 |
Residential
17,830
Single Family
15,764
Multi-Family
2,066
Businesses
919
Date | Event | Price |
|---|---|---|
| 2024-11-11 | Listed for rent | $2,100 |
| 2024-10-28 | Price change | $293,000 |
| 2024-09-26 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-14 | $4953.28 | 50.39% | $128,360 | 52.81% |
| 2022-11-14 | $3293.56 | 66.75% | $84,000 | 12.18% |
| 2021-11-14 | $1975.17 | -5.44% | $74,880 | 1.19% |
Listed by: The Williams Team • Keller Williams Realty Atl Partners
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7454006
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
