8051 Stillmist Dr, Fairburn, GA, 30213 | $382/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

8051 Stillmist Dr, Fairburn, GA, 30213 | $382/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3849 sft

15 Torrey Pines Ct, Newnan, GA, 30265

4 Bed
3 Bath
2297 sft

11 Frances Turn, Sharpsburg, GA, 30277

4 Bed
4 Bath
2796 sft

1600 Sewell Mill Rd, Newnan, GA, 30263

5 Bed
3 Bath
2856 sft

46 Brandish Dr, Newnan, GA, 30263

Nearby investment properties with comparable prices

Rental Income+ 1 more

4 Bed
4 Bath
2382 sft

160 Crescent Cir, Newnan, GA, 30265

4 Bed
4 Bath
3394 sft

10 Knoll Park, Newnan, GA, 30265

4 Bed
3 Bath
2602 sft

38 Remington Way, Newnan, GA, 30263

3 Bed
3 Bath
1980 sft

352 Welcome To Arnco Rd, Newnan, GA, 30263

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fairburn at 8051 Stillmist Dr, Fairburn, GA, 30213 generates $3,115/mo in rent and, after a $2,198/mo payment, leaves $382/mo in cash flow. Total monthly income is $3,115/mo, and annual cash flow is $4,583/yr on $148,844 invested. Return on cash invested sits at 22.99% in year one, and rental yield is 8.33% on a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 119.22% and total cumulative return in cash sums $177,448. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,115/mo property income rather than buyer’s personal income.

Single Family

Built in 2015

0.34 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to your dream home, brick front home nestled in a fantastic neighborhood. An enchanting newly renovated 5 bedroom, 3 bathrooms in Fairburn awaits you. As you enter, the sleek new wood flooring and freshly painted homes guides you throughout the entire home. This is the Cambridge floorplan built by Crown Communities and it will definitely wow you. The In law suite on the main level is privately tucked away on the first floor for your guests privacy, spacious great room with fireplace that is a direct view from the kitchen - perfect for entertaining and family gatherings!! 24-foot-tall foyer with arches on main level with beautiful new foyer lighting that welcomes you to your new home. You have coffered ceilings in the dining room, granite countertops in kitchen and bathrooms and so much more. The community is The Lakes of Cedar Grove which consists of 5 natural lakes, clubhouse, playground, lighted tennis courts, pool and nature trails. The Clubhouse is right down the street from the house that overlooks two lakes!

Neighborhood Data

Neighborhood data shown for ZIP Code: 30213, Fairburn, GA area.

Housing Distribution

Housing Statistics

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