The Caldwell Plan, Trellis Park, Hampton, GA, 30228 | $189/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 Caldwell Plan, Trellis Park, Hampton, GA, 30228 | $189/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1627 sft

21 Ginger Gold Dr, Newnan, GA, 30265

4 Bed
2 Bath
2330 sft

46 Millie Trl, Williamson, GA, 30292

4 Bed
4 Bath
3046 sft

4010 Reidsboro Rd, Williamson, GA, 30292

4 Bed
3 Bath
2434 sft

0 Cammie Way LOT 22, Williamson, GA, 30292

Nearby investment properties with comparable prices

3 Bed
2 Bath
1560 sft

50 Glazier Rd, Senoia, GA, 30276

4 Bed
2 Bath
2045 sft

4499 Concord Rd, Concord, GA, 30206

3 Bed
3 Bath
2070 sft

11 Creekwood Dr, Griffin, GA, 30223

3 Bed
2 Bath
1254 sft

320 Old Highway 16, Sharpsburg, GA, 30277

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

Investment property for sale in Hampton at The Caldwell Plan, Trellis Park, Hampton, GA, 30228 listed at $323,900 pairs $2,160/mo rent with a $1,585/mo payment to leave $189/mo cash flow. Total monthly income runs $2,160/mo, and annual cash flow reaches $2,268/yr on $107,373 cash to close. Return on cash invested measures 22.02% in year one, and rental yield registers 8% at a $323,900 basis. Equity gained on principal adds $2,090/yr, and annual property appreciation at 5% supports $89,488 by year five. Five-year ROI tracks 114.09% and total cumulative return in cash totals $122,499. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,160/mo property income relative to a $1,585/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Caldwell is great for those needing a first-floor owner's suite. The hub of this home is the centrally located family room, which is open to the kitchen and a covered rear porch. Single-level living can be easily achieved here because everything is just steps away, but a flexible second floor provides a bath and two additional bedrooms, a large loft, and options for a fourth bedroom, third bathroom, and media room.

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