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 103 N Little River Run, Eatonton, GA, 31024 offers a 15.58% rental yield on a $189,500 purchase with $2,461/mo rent. Total monthly income registers $2,461/mo, and a $928/mo payment leaves $1,307/mo available for distribution. Annual cash flow reaches $15,686/yr on $62,819 to close, and return on cash invested stands at 44.88% in year one. Equity gained on principal adds $1,223/yr while 5% annual appreciation supports $52,355 over five years. Portfolio math shows five-year ROI at 236.68% and total cumulative return in cash at $148,679. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,461/mo property income against a $928/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2014
1.51 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $189,500 |
| 2005-03-11 | Sold | $6,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $261.90 | -16.18% | $14,510 | -6.76% |
| 2022-10-15 | $312.46 | 12.39% | $15,562 | 27.54% |
| 2021-10-15 | $278.02 | -8.94% | $12,202 | -3.17% |
Listed by: Ryan Willis • Georgia's Home Team Realty LLC
Mls Name: MGMLS
Mls Provider:
Mls ID: #176164
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2023 MGMLS.
