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 Bethlehem at 914 Elijah Way, Bethlehem, GA, 30620 priced at $322,900 pairs $2,304/mo rent with $339/mo cash flow after a $1,580/mo payment. Total monthly income equals $2,304/mo, and annual cash flow comes to $4,071/yr on $107,041 invested. Return on cash invested is 23.71% in year one, and rental yield stands at 8.56% on a $322,900 basis. Equity gained on principal adds $2,084/yr, and 5% annual appreciation accumulates to $89,211 by year five. Five-year ROI measures 123.13% and total cumulative return in cash reaches $131,798. For financing, Ziffy Mortgage’s DSCR program evaluates $2,304/mo property income against a $1,580/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
0.55 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Listed for sale | $322,900 |
| 2020-01-27 | Sold | $174,000 |
| 2019-12-23 | Pending sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-12 | $2456.21 | 9.83% | $101,190 | 26.95% |
| 2022-04-12 | $2236.30 | 40.73% | $79,708 | 48.93% |
| 2021-04-12 | $1589.03 | -7.84% | $53,520 | N/A |
Listed by: Lisa Lewis • Century 21 Results
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7554356
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. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
