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 Athens at 784 Fitzroy Drive, Athens, GA, 30606 priced at $325,000 converts $2,718/mo rent into $740/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,718/mo, and annual cash flow totals $8,877/yr on $107,738 invested. Return on cash invested prints 28.15% in year one, and rental yield reads 10.04% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 146.89% and total cumulative return in cash sums $158,257. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,718/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2020
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30606, Athens, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,996 (100%) |
| Owner Occupied HU | 10,120 (44.0%) |
| Renter Occupied HU | 11,389 (49.5%) |
| Vacant Housing Units | 1,487 ( 6.5%) |
| Median Home Value | $359,212 |
| Average Home Value | $448,667 |
Residential
21,910
Single Family
16,323
Multi-Family
5,587
Businesses
1,560
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Esau Linares • Keller Williams Greater Athens
Mls Name: Hive MLS
Mls ID: #CL341722
