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 1031 Cedar St NE, Townsend, GA, 31331 priced at $159,900 converts $3,780/mo rent into $2,790/mo cash flow after a $783/mo obligation. Total monthly income equals $3,780/mo, and annual cash flow totals $33,477/yr on $53,007 invested. Return on cash invested prints 83.07% in year one, and rental yield reads 28.37% against a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation compiles into $44,177 by year five. Five-year ROI reaches 441.53% and total cumulative return in cash sums $234,042. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,780/mo property income covering a $783/mo payment, not borrower’s personal income.
Single Family
Built in 1985
7,405 sqft lot
$N/A/sqft
$200 annually 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 |
|---|---|---|
| 2025-01-03 | Listed for sale | $159,900 |
| 2022-03-09 | Sold | $135,000 |
| 2022-01-08 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Emily Green • Harris Real Estate Coastal Properties
Mls Name: GIAOR
Mls ID: #1651005
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.
