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 Perry at 103 Rocky Rd, Perry, GA, 31069 priced at $265,000 pairs $2,128/mo rent with $494/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,128/mo, and annual cash flow comes to $5,933/yr on $87,848 invested. Return on cash invested is 26.66% in year one, and rental yield stands at 9.64% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 139.05% and total cumulative return in cash reaches $122,151. For financing, Ziffy Mortgage’s DSCR program evaluates $2,128/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
0.28 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 31069, Perry, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,284 (100%) |
| Owner Occupied HU | 7,041 (68.5%) |
| Renter Occupied HU | 2,740 (26.6%) |
| Vacant Housing Units | 503 ( 4.9%) |
| Median Home Value | $278,944 |
| Average Home Value | $302,856 |
Residential
9,971
Single Family
9,303
Multi-Family
668
Businesses
928
Date | Event | Price |
|---|---|---|
| 2025-03-15 | Listed for sale | $265,000 |
| 2022-04-05 | Sold | $208,345 |
| 2021-08-31 | Pending sale | $207,495 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Storage
Listed by: Ilia Durham • COLDWELL BANKER ACCESS REALTY
Mls Name: CGMLS
Mls ID: #251765
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.
