1045 Plantation Club Cir, Gray, GA, 31032 | $1,257/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3203 sft

131 Woods Rd, Juliette, GA, 31046

3 Bed
3 Bath
1566 sft

224 Dream Catcher Dr, Lizella, GA, 31052

4 Bed
4 Bath
3239 sft

98 Cotswold Dr, Forsyth, GA, 31029

5 Bed
5 Bath
5348 sft

155 Howard Oaks Dr, Macon, GA, 31210

Nearby investment properties with comparable prices

4 Bed
3 Bath
2907 sft

223 Idle Wild Rd, Macon, GA, 31210

4 Bed
3 Bath
2966 sft

126 Pineworth Pointe Dr, Macon, GA, 31216

5 Bed
4 Bath
4259 sft

412 Old Mill Ct, Macon, GA, 31210

5 Bed
3 Bath
2550 sft

309 Veranda Ln, Macon, GA, 31210

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gray at 1045 Plantation Club Cir, Gray, GA, 31032 earns $1,257/mo cash flow from $4,392/mo rent with a $2,521/mo payment. Total monthly income totals $4,392/mo, and annual cash flow totals $15,087/yr on $169,435 capital. ROI tracks 28.96% on current figures, and rental yield reads 10.23% at a $515,000 purchase. Equity gained on principal adds $3,323/yr, and 5% annual appreciation supports $142,285 over five years. Five-year ROI reaches 151.25% and total cumulative return in cash sums $256,273. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,392/mo property income instead of your personal income.

Single Family

Built in 2010

2.62 Acres lot

$N/A/sqft

No HOA