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% |
Rental property for sale in Hortense at 100 Dusty Trl, Hortense, GA, 31543 generates $2,035/mo in rent and, after a $1,395/mo payment, leaves $300/mo in cash flow. Total monthly income is $2,035/mo, and annual cash flow is $3,604/yr on $94,478 invested. Return on cash invested sits at 23.72% in year one, and rental yield is 8.57% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 123.19% and total cumulative return in cash sums $116,382. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,035/mo property income rather than buyer’s personal income.
Manufactured
Built in 2008
5.74 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31543, Hortense, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,316 (100%) |
| Owner Occupied HU | 1,592 (68.7%) |
| Renter Occupied HU | 317 (13.7%) |
| Vacant Housing Units | 407 (17.6%) |
| Median Home Value | $120,833 |
| Average Home Value | $175,198 |
Residential
2,019
Single Family
2,019
Multi-Family
0
Businesses
33
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Listed for sale | $285,000 |
| 2021-06-15 | Sold | $120,000 |
| 2013-11-26 | Sold | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-25 | $2189.93 | 71.89% | $54,640 | N/A |
| 2022-05-25 | $1274.06 | 56.61% | $54,640 | 0.37% |
| 2021-05-25 | $813.55 | N/A | $54,440 | N/A |
Listed by: Karoline Davis • Coldwell Banker Southern Coast
Mls Name: HABR
Mls ID: #160647
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
