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% |
Investment property for sale in Hampton at The Ryman Plan, Trellis Park, Hampton, GA, 30228 offers a 9.43% rental yield on a $274,900 purchase with $2,160/mo rent. Total monthly income registers $2,160/mo, and a $1,346/mo payment leaves $487/mo available for distribution. Annual cash flow reaches $5,849/yr on $91,129 to close, and return on cash invested stands at 26.33% in year one. Equity gained on principal adds $1,774/yr while 5% annual appreciation supports $75,950 over five years. Portfolio math shows five-year ROI at 137.16% and total cumulative return in cash at $124,995. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,160/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30228, Hampton, GA area.
| 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 |
Residential
20,040
Single Family
18,998
Multi-Family
1,042
Businesses
673
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Price change | $274,900 |
| 2024-12-19 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Smith Douglas Homes
Mls Name: Smith Douglas Homes
Mls Provider:
Mls ID: #N/A
