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 Forsyth at Thornton Rd #HN8Z85, Forsyth, GA, 31029 listed at $461,900 pairs $3,493/mo rent with a $2,261/mo payment to leave $682/mo cash flow. Total monthly income runs $3,493/mo, and annual cash flow reaches $8,179/yr on $153,120 cash to close. Return on cash invested measures 25.25% in year one, and rental yield registers 9.07% at a $461,900 basis. Equity gained on principal adds $2,981/yr, and annual property appreciation at 5% supports $127,614 by year five. Five-year ROI tracks 131.35% and total cumulative return in cash totals $201,130. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,493/mo property income relative to a $2,261/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2023-12-07 | Listing removed | N/A |
| 2023-09-15 | Price change | $500,000 |
| 2023-09-08 | Listed for sale | $480,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
