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 Hampton at 917 Revere Way, Hampton, GA, 30228 generates $2,796/mo in rent and, after a $1,591/mo payment, leaves $661/mo in cash flow. Total monthly income is $2,796/mo, and annual cash flow is $7,931/yr on $107,738 invested. Return on cash invested sits at 27.27% in year one, and rental yield is 10.32% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 142.8% and total cumulative return in cash sums $153,853. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,796/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
3,484 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 30228, Hampton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,755 (100%) |
| Owner Occupied HU | 15,014 (72.3%) |
| Renter Occupied HU | 4,803 (23.1%) |
| Vacant Housing Units | 938 ( 4.5%) |
| Median Home Value | $321,086 |
| Average Home Value | $333,909 |
Residential
20,040
Single Family
18,998
Multi-Family
1,042
Businesses
673
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Listed for sale | $325,000 |
| 2025-02-10 | Listing removed | $285,000 |
| 2025-01-06 | Price change | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $4077.94 | -2.41% | $121,360 | -17.06% |
| 2023-05-21 | $4178.72 | 9.38% | $146,320 | 33.07% |
| 2022-05-21 | $3820.23 | 31.90% | $109,960 | 18.39% |
Listed by: Antoinette Barnes • Coldwell Banker Realty
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7582881
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)
