BELHAVEN Plan, Oaks at Cedar Grove, Fairburn, GA, 30213 | $948/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

BELHAVEN Plan, Oaks at Cedar Grove, Fairburn, GA, 30213 | $948/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2176 sft

FLORA Plan, Oaks at Cedar Grove, Fairburn, GA, 30213

5 Bed
4 Bath
3200 sft

7434 Petersburg Rd, Fairburn, GA, 30213

4 Bed
3 Bath
1927 sft

AISLE Plan, Oaks at Cedar Grove, Fairburn, GA, 30213

5 Bed
3 Bath
2511 sft

HAYDEN Plan, Oaks at Cedar Grove, Fairburn, GA, 30213

Nearby investment properties with comparable prices

3 Bed
2 Bath
1540 sft

105 Paces Landing Trl, Newnan, GA, 30263

3 Bed
3 Bath
1920 sft

Saratoga Plan, Poplar Preserve, Newnan, GA, 30265

3 Bed
2 Bath
1618 sft

173 Woodbrook Trl #256, Newnan, GA, 30265

Springdale Townhome Plan, The Retreat at Browns Ridge

4 Bed
3 Bath
2210 sft

Springdale Townhome Plan, The Retreat at Browns Ridge, 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

Investment property for sale in Fairburn at BELHAVEN Plan, Oaks at Cedar Grove, Fairburn, GA, 30213 offers a 10.48% rental yield on a $357,990 purchase with $3,127/mo rent. Total monthly income registers $3,127/mo, and a $1,752/mo payment leaves $948/mo available for distribution. Annual cash flow reaches $11,381/yr on $118,674 to close, and return on cash invested stands at 29.5% in year one. Equity gained on principal adds $2,310/yr while 5% annual appreciation supports $98,906 over five years. Portfolio math shows five-year ROI at 154.15% and total cumulative return in cash at $182,930. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,127/mo property income against a $1,752/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Oaks at Cedar Grove in Fairburn, GA is home to the Belhaven floorplan! This plan is well designed with 4 bedrooms and 2.5 bathrooms in the 1,991 square feet. From the quaint front porch, the front foyer opens directly to a flex room that can be used as an office space or dining room to gather with family and friends. As you make your way through the front hallway, you will pass a powder room directly across from the staircase. Relax and unwind in the large, open concept great room. The great room flows easily into the beautiful kitchen that boasts granite countertops, stainless-steel appliances, and finely crafted cabinets. Up the stairs you'll run directly into the laundry room. To the right is the spacious primary suite bedroom. Homeowners can enjoy the luxury bathroom with dual vanity and a large walk-in closet. 3 additional bedrooms and a dual vanity bathroom make up the rest of the second floor. Schedule an appointment at Oaks at Cedar Grove to tour the Belhaven- it's a must see!

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