Duke Plan, Juliette Crossing, Forsyth, GA, 31029 | $764/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

Duke Plan, Juliette Crossing, Forsyth, GA, 31029 | $764/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2805 sft

32 Brooklyn Ave, Forsyth, GA, 31029

4 Bed
3 Bath
2139 sft

1009 Bush Rd, Barnesville, GA, 30204

4 Bed
3 Bath
2553 sft

656 Dolly Dr, Forsyth, GA, 31029

4 Bed
3 Bath
2520 sft

235 Rocky Branch Rd, Barnesville, GA, 30204

Nearby investment properties with comparable prices

3 Bed
2 Bath
1403 sft

115 Needleleaf Ct, Barnesville, GA, 30204

3 Bed
2 Bath
1848 sft

1220 Highway 341 S, Barnesville, GA, 30204

3 Bed
2 Bath
1982 sft

119 Country Club Dr, Forsyth, GA, 31029

3 Bed
3 Bath
1870 sft

84 Hillsdale Rd, Forsyth, GA, 31029

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 Forsyth at Duke Plan, Juliette Crossing, Forsyth, GA, 31029 priced at $307,900 converts $2,638/mo rent into $764/mo cash flow after a $1,507/mo obligation. Total monthly income equals $2,638/mo, and annual cash flow totals $9,169/yr on $102,069 invested. Return on cash invested prints 28.89% in year one, and rental yield reads 10.28% against a $307,900 entry. Equity gained on principal adds $1,987/yr, while 5% annual appreciation compiles into $85,067 by year five. Five-year ROI reaches 150.92% and total cumulative return in cash sums $154,040. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,638/mo property income covering a $1,507/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Step inside and be greeted by an open concept floorplan bathed in natural light. The formal dining room showcases beautiful coffered ceilings and detailed trim work. Unwind by the cozy fireplace in the expansive great room, which flows seamlessly into the open kitchen. Unleash your inner chef in this culinary haven, featuring stylish cabinetry, gleaming quartz countertops, a designer backsplash, and top-of-the-line stainless steel appliances. A large island anchors the space, perfect for meal prep and casual dining, while a walk-in pantry ensures organized storage. The breakfast area completes the open concept design, creating a perfect spot for enjoying mornings with family. Upstairs, unwind in the expansive owner's suite, a luxurious retreat filled with natural light. The spa-like owner's bath boasts a relaxing garden tub, a separate tiled shower, quartz countertops, and a huge walk-in closet. Additional light-filled bedrooms with ample closet space provide a haven for family or guests. The conveniently located laundry room and hall bath upstairs make mornings a breeze for everyone. Two car garage, covered patio perfect for outdoor entertaining and tons of Hughston Homes included features!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,331 (100%)
Owner Occupied HU	5,257 (71.7%)
Renter Occupied HU	1,601 (21.8%)
Vacant Housing Units	473 ( 6.5%)
Median Home Value	$270,286
Average Home Value	$308,842