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 Forsyth at Franklin Plan, River Forest, Forsyth, GA, 31029 priced at $765,000 pairs $5,146/mo rent with $398/mo cash flow after a $3,744/mo payment. Total monthly income equals $5,146/mo, and annual cash flow comes to $4,780/yr on $251,685 invested. Return on cash invested is 21.96% in year one, and rental yield stands at 8.07% on a $765,000 basis. Equity gained on principal adds $4,936/yr, and 5% annual appreciation accumulates to $211,355 by year five. Five-year ROI measures 113.83% and total cumulative return in cash reaches $286,499. For financing, Ziffy Mortgage’s DSCR program evaluates $5,146/mo property income against a $3,744/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$92 monthly HOA
Neighborhood data shown for ZIP Code: 31029, Forsyth, GA area.
| 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 |
Residential
7,057
Single Family
6,888
Multi-Family
169
Businesses
671
Date | Event | Price |
|---|---|---|
| 2024-06-09 | Price change | $765,000 |
| 2023-11-13 | Listed for sale | $900,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • American Craftsman Homes
Mls Name: American Craftsman Homes
Mls Provider:
Mls ID: #N/A
