B74
Atlanta, GA 30331
3418 Valley Ridge Ter SW
$219,900
$219,900
B74
12d
$317/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
3418 Valley Ridge Ter SW
Atlanta, GA 30331
4 bd · 2 ba · 1,825 sqft
Est. rent $2,390/mo · HUD 2025 SAFMR · ZIP 30331
$219,900
B74
12d
$317/mo
3418 Valley Ridge Ter SW
Atlanta, GA 30331
4 bd · 2 ba · 1,825 sqft
Est. rent $2,390/mo · HUD 2025 SAFMR · ZIP 30331
Refreshed Jul 6, 2026
Deal verdict
12d on marketB74
Cashflow/mo
$317/moCash-flowing
List price
$219,900
12d on market
Cap rate
7.8%
Cash-on-cash
6.2%
DSCR
1.28x
Cashflow breakdown
Cash-flowing
Section 8 rent$2,390
Property tax-$169
From listing data
Net monthly cashflow$317
Annual cashflow
$3,806
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$614,529
Appreciation
$313,855
Total return
1508%
Annualized IRR
9.7%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $30k | $18k | $4.5k | $226k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.