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 Covington at 7728 Fawn Cir, Covington, GA, 30014 listed at $250,000 pairs $2,329/mo rent with a $1,224/mo payment to leave $761/mo cash flow. Total monthly income runs $2,329/mo, and annual cash flow reaches $9,138/yr on $82,875 cash to close. Return on cash invested measures 30.93% in year one, and rental yield registers 11.18% at a $250,000 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 162.11% and total cumulative return in cash totals $134,350. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,329/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2021
871.20 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-07-28 | Listed for sale | $250,000 |
| 2025-07-27 | Listing removed | $280,000 |
| 2025-06-23 | Price change | $258,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-28 | $2623.36 | 1.51% | $109,280 | 3.21% |
| 2023-07-28 | $2584.29 | 11.75% | $105,880 | 33.08% |
| 2022-07-28 | $2312.65 | 3872.26% | $79,560 | 4043.75% |
Listed by: Aubree Beddington • The American Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10572677
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.
