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 104 Breakwater Way, Perry, GA, 31069 priced at $284,900 pairs $2,659/mo rent with $925/mo cash flow after a $1,394/mo payment. Total monthly income equals $2,659/mo, and annual cash flow comes to $11,106/yr on $94,444 invested. Return on cash invested is 31.67% in year one, and rental yield stands at 11.2% on a $284,900 basis. Equity gained on principal adds $1,838/yr, and 5% annual appreciation accumulates to $78,713 by year five. Five-year ROI measures 165.77% and total cumulative return in cash reaches $156,563. For financing, Ziffy Mortgage’s DSCR program evaluates $2,659/mo property income against a $1,394/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-06-07 | Listed for sale | $284,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tamra Wade • Re/Max Tru
Mls Name: MGMLS
Mls Provider:
Mls ID: #177302
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. 2025 MGMLS.
