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 Forsyth at 80 Triple Crown Way, Forsyth, GA, 31029 with 5% annual appreciation on a $199,900 basis while $3,266/mo rent supports operations. Total monthly income totals $3,266/mo and a $978/mo payment preserves $2,050/mo for cash returns. Annual cash flow comes to $24,597/yr on $66,267 deployed, and return on cash invested reaches 57.03% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,229 alongside rental yield of 19.61%. Five-year ROI measures 301.76% and total cumulative return in cash totals $199,969.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,266/mo property income versus a $978/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
1.52 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,331 (100%) |
| Owner Occupied HU | 5,257 (71.7%) |
| Renter Occupied HU | 1,601 (21.8%) |
| Vacant Housing Units | 473 ( 6.5%) |
| Median Home Value | $270,286 |
| Average Home Value | $308,842 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
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: Christina Parker • Trelora Realty, Inc.
Mls Name: GAMLS
Mls ID: #10658800
