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 Richmond Hill at Dunlin Plan, Heartwood, Richmond Hill, GA, 31324 priced at $387,990 converts $2,912/mo rent into $551/mo cash flow after a $1,899/mo obligation. Total monthly income equals $2,912/mo, and annual cash flow totals $6,608/yr on $128,619 invested. Return on cash invested prints 25.05% in year one, and rental yield reads 9.01% against a $387,990 entry. Equity gained on principal adds $2,504/yr, while 5% annual appreciation compiles into $107,194 by year five. Five-year ROI reaches 130.27% and total cumulative return in cash sums $167,545. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,912/mo property income covering a $1,899/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31324, Richmond Hill, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,959 (100%) |
| Owner Occupied HU | 10,365 (69.3%) |
| Renter Occupied HU | 3,421 (22.9%) |
| Vacant Housing Units | 1,173 ( 7.8%) |
| Median Home Value | $389,566 |
| Average Home Value | $434,971 |
Residential
13,778
Single Family
12,700
Multi-Family
1,078
Businesses
1,015
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Price change | $387,990 |
| 2025-01-04 | Price change | $385,990 |
| 2024-05-08 | Price change | $382,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Centex Homes
Mls Name: Centex
Mls Provider:
Mls ID: #N/A
