The Benson II Plan, Trellis Park, Hampton, GA, 30228 | $274/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

The Benson II Plan, Trellis Park, Hampton, GA, 30228 | $274/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1933 sft

The Braselton II Plan, Trellis Park, Hampton, GA, 30228

3 Bed
3 Bath
1813 sft

The Benson II Plan, Trellis Park, Hampton, GA, 30228

3 Bed
2 Bath
1164 sft

The Ryman Plan, Trellis Park, Hampton, GA, 30228

3 Bed
2 Bath
1164 sft

The Ryman Plan, Trellis Park, Hampton, GA, 30228

Nearby investment properties with comparable prices

2 Bed
2 Bath
1670 sft

275 Rehobeth Way, Fayetteville, GA, 30214

4 Bed
2 Bath
1400 sft

138 Wynnmeade Pkwy, Peachtree City, GA, 30269

3 Bed
2 Bath
1240 sft

4249 W Ellis Rd, Griffin, GA, 30223

3 Bed
3 Bath
1813 sft

The Benson II Plan, Trellis Park, Hampton, GA, 30228

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 Hampton at The Benson II Plan, Trellis Park, Hampton, GA, 30228 generates $2,160/mo in rent and, after a $1,517/mo payment, leaves $274/mo in cash flow. Total monthly income is $2,160/mo, and annual cash flow is $3,284/yr on $102,732 invested. Return on cash invested sits at 23.11% in year one, and rental yield is 8.36% on a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 119.87% and total cumulative return in cash sums $123,144. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,160/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

A wide, light-filled entry welcomes you into the Benson II and leads to a connected living-dining-kitchen layout that spans the entire width of the home. Its well-designed kitchen maximizes efficiency with a countertop workspace, a center island with a sink, a pantry, and an optional planning desk. Upstairs, you'll find the owner's ensuite with a spacious closet, two additional bedrooms, a bath with a conveniently located laundry room, and a loft with a storage closet that can be optioned to a fourth bedroom.

Neighborhood Data

Neighborhood data shown for ZIP Code: 30228, Hampton, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,755 (100%)
Owner Occupied HU	15,014 (72.3%)
Renter Occupied HU	4,803 (23.1%)
Vacant Housing Units	938 ( 4.5%)
Median Home Value	$321,086
Average Home Value	$333,909