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 Douglas at 1044 Greg Ln, Douglas, GA, 31535 generates $775/mo in rent and, after a $489/mo payment, leaves $167/mo in cash flow. Total monthly income is $775/mo, and annual cash flow is $2,002/yr on $33,150 invested. Return on cash invested sits at 25.95% in year one, and rental yield is 9.3% on a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 135.07% and total cumulative return in cash sums $44,776. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $775/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,395 (100%) |
| Owner Occupied HU | 3,333 (61.8%) |
| Renter Occupied HU | 1,575 (29.2%) |
| Vacant Housing Units | 487 ( 9.0%) |
| Median Home Value | $164,619 |
| Average Home Value | $202,284 |
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ty Paulk • Coldwell Banker Active Real Estate
Mls Name: Tift Area BOR
Mls ID: #138785
