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 Eatonton at 100 Harmony Farms Orch, Eatonton, GA, 31024 offers a 12.09% rental yield on a $396,585 purchase with $3,996/mo rent. Total monthly income registers $3,996/mo, and a $1,941/mo payment leaves $1,528/mo available for distribution. Annual cash flow reaches $18,339/yr on $131,468 to close, and return on cash invested stands at 33.86% in year one. Equity gained on principal adds $2,559/yr while 5% annual appreciation supports $109,569 over five years. Portfolio math shows five-year ROI at 177.72% and total cumulative return in cash at $233,640. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,996/mo property income against a $1,941/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.27 Acres lot
$N/A/sqft
$650 annually HOA
Neighborhood data shown for ZIP Code: 31024, Eatonton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,158 (100%) |
| Owner Occupied HU | 7,108 (54.0%) |
| Renter Occupied HU | 2,298 (17.5%) |
| Vacant Housing Units | 3,752 (28.5%) |
| Median Home Value | $297,495 |
| Average Home Value | $420,523 |
Residential
10,987
Single Family
10,774
Multi-Family
213
Businesses
828
Date | Event | Price |
|---|---|---|
| 2024-09-07 | Price change | $396,585 |
| 2024-07-31 | Price change | $397,060 |
| 2024-07-01 | Listed for sale | $395,565 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Traci J. McFadden • Reliant Realty Inc.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10366402
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.
