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 #KDXU1V, Forsyth, GA, 31029 with 5% annual appreciation on a $473,600 basis while $3,998/mo rent supports operations. Total monthly income totals $3,998/mo and a $2,318/mo payment preserves $1,116/mo for cash returns. Annual cash flow comes to $13,388/yr on $156,998 deployed, and return on cash invested reaches 28.44% in year one. Equity gained on principal adds $3,056/yr, and five-year appreciation sums $130,847 alongside rental yield of 10.13%. Five-year ROI measures 148.44% and total cumulative return in cash totals $233,051.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,998/mo property income versus a $2,318/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 | $48,000 |
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
