870 Belmar PassFairburnGA30213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fairburn at 870 Belmar Pass, Fairburn, GA, 30213 priced at $548,900 converts $4,726/mo rent into $1,260/mo cash flow after a $2,687/mo obligation. Total monthly income equals $4,726/mo, and annual cash flow totals $15,117/yr on $180,588 invested. Return on cash invested prints 28.43% in year one, and rental yield reads 10.33% against a $548,900 entry. Equity gained on principal adds $3,542/yr, while 5% annual appreciation compiles into $151,651 by year five. Five-year ROI reaches 148.67% and total cumulative return in cash sums $268,488. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,726/mo property income covering a $2,687/mo payment, not borrower’s personal income.
Single Family
Built in 2013
0.34 Acres lot
$N/A/sqft
$750 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
17,830
Single Family
15,764
Multi-Family
2,066
Businesses
919
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Allison • HomeSmart
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7498109
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)