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 Oglethorpe at 104 N Randolph St, Oglethorpe, GA, 31068 offers $1,338/mo rent that, after a $930/mo payment, leaves $182/mo cash flow. Total monthly income is $1,338/mo, and annual cash flow is $2,179/yr on $62,985 cash. Return on cash invested measures 23.37% in year one, and rental yield stands at 8.45% at a $190,000 entry. Equity gained on principal adds $1,226/yr while 5% annual appreciation compounds into $52,494 by year five. Five-year ROI records 121.27% and total cumulative return in cash reaches $76,380. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,338/mo property income versus a $930/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31068, Oglethorpe, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,409 (100%) |
| Owner Occupied HU | 782 (55.5%) |
| Renter Occupied HU | 394 (28.0%) |
| Vacant Housing Units | 233 (16.5%) |
| Median Home Value | $81,081 |
| Average Home Value | $165,093 |
Residential
773
Single Family
773
Multi-Family
0
Businesses
102
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $190,000 |
| 2017-09-04 | Listing removed | $45,000 |
| 2017-07-10 | Price change | $45,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-03 | $1203.80 | 30.44% | $30,580 | 36.40% |
| 2022-04-03 | $922.88 | 41.16% | $22,420 | 37.55% |
| 2021-04-03 | $653.77 | 2.09% | $16,300 | N/A |
Listed by: Sandra Wall • COLDWELL BANKER FREE REALTY
Mls Name: CGMLS
Mls ID: #252236
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.
