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 Fairburn at 959 Fellowship Rd, Fairburn, GA, 30213 priced at $355,000 converts $3,085/mo rent into $894/mo cash flow after a $1,738/mo obligation. Total monthly income equals $3,085/mo, and annual cash flow totals $10,728/yr on $117,683 invested. Return on cash invested prints 29.02% in year one, and rental yield reads 10.43% against a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation compiles into $98,080 by year five. Five-year ROI reaches 151.69% and total cumulative return in cash sums $178,512. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,085/mo property income covering a $1,738/mo payment, not borrower’s personal income.
Single Family
Built in 2005
0.54 Acres lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 30213, Fairburn, GA area.
| 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 |
Residential
17,830
Single Family
15,764
Multi-Family
2,066
Businesses
919
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $355,000 |
| 2025-02-02 | Pending sale | $355,000 |
| 2025-01-15 | Listed for sale | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $1226.64 | -25.28% | $146,960 | 14.74% |
| 2022-02-16 | $1641.68 | 11.82% | $128,080 | 37.13% |
| 2021-02-16 | $1468.20 | -39.38% | $93,400 | 8.86% |
Listed by: Mindi Black • Dwelli Inc.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7503226
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](/info/mls-disclaimers/#mls_30)
