Cosmos Plan, Rivington Walk, Bethlehem, GA, 30620 | $454/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1268 sft

164 Turtle Creek Dr, Winder, GA, 30680

3 Bed
1 Bath
1546 sft

436 Northcrest Dr, Winder, GA, 30680

3 Bed
3 Bath
1429 sft

395 Round Table Road, Athens, GA, 30606

3 Bed
2 Bath
1152 sft

223 Mayfield Dr, Monroe, GA, 30655

Nearby investment properties with comparable prices

Pleasantview A Plan, Athens, GA: Build On Your Lot

3 Bed
2 Bath
1667 sft

Pleasantview A Plan, Athens, GA: Build On Your Lot, Athens, GA, 30606

2 Bed
3 Bath
1460 sft

2693 Waverly Hills Dr, Lawrenceville, GA, 30044

2 Bed
3 Bath
1268 sft

164 Turtle Creek Dr, Winder, GA, 30680

2 Bed
3 Bath
1200 sft

101 Wood Lake Dr, Athens, GA, 30606

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

Rental property for sale in Bethlehem at Cosmos Plan, Rivington Walk, Bethlehem, GA, 30620 priced at $298,990 converts $2,273/mo rent into $454/mo cash flow after a $1,463/mo obligation. Total monthly income equals $2,273/mo, and annual cash flow totals $5,444/yr on $99,115 invested. Return on cash invested prints 25.4% in year one, and rental yield reads 9.12% against a $298,990 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation compiles into $82,605 by year five. Five-year ROI reaches 132.17% and total cumulative return in cash sums $130,999. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,273/mo property income covering a $1,463/mo payment, not borrower’s personal income.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA