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 Townsend at 1021 Crabwalk Ln NE, Townsend, GA, 31331 generates $1,786/mo in rent and, after a $907/mo payment, leaves $592/mo in cash flow. Total monthly income is $1,786/mo, and annual cash flow is $7,109/yr on $61,427 invested. Return on cash invested sits at 31.48% in year one, and rental yield is 11.57% on a $185,300 entry. Equity gained on principal adds $1,196/yr, while 5% annual appreciation builds toward $51,195 over five years. Five-year ROI reaches 165.27% and total cumulative return in cash sums $101,521. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,786/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31331, Townsend, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,077 (100%) |
| Owner Occupied HU | 2,238 (54.9%) |
| Renter Occupied HU | 441 (10.8%) |
| Vacant Housing Units | 1,398 (34.3%) |
| Median Home Value | $226,210 |
| Average Home Value | $289,660 |
Residential
3,091
Single Family
3,066
Multi-Family
25
Businesses
165
Date | Event | Price |
|---|---|---|
| 2018-11-21 | Sold | $143,500 |
| 2018-09-17 | Listed for sale | $144,900 |
| 2018-08-24 | Pending sale | $144,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $2327.82 | 10.28% | $74,120 | 4.99% |
| 2023-10-21 | $2110.91 | 18.49% | $70,600 | 20.64% |
| 2022-10-21 | $1781.54 | 27.85% | $58,520 | 31.27% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
