105 Harrogate LnThomasvilleGA31792
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Thomasville at 105 Harrogate Ln, Thomasville, GA, 31792 priced at $549,900 converts $3,868/mo rent into $449/mo cash flow after a $2,691/mo obligation. Total monthly income equals $3,868/mo, and annual cash flow totals $5,382/yr on $180,917 invested. Return on cash invested prints 23.04% in year one, and rental yield reads 8.44% against a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation compiles into $151,927 by year five. Five-year ROI reaches 119.62% and total cumulative return in cash sums $216,410. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,868/mo property income covering a $2,691/mo payment, not borrower’s personal income.
Single Family
Built in 1994
1.82 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31792, Thomasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,417 (100%) |
| Owner Occupied HU | 5,792 (50.7%) |
| Renter Occupied HU | 4,331 (37.9%) |
| Vacant Housing Units | 1,294 (11.3%) |
| Median Home Value | $244,769 |
| Average Home Value | $318,708 |
Housing Distribution
Address Breakdown
Residential
10,462
Single Family
9,683
Multi-Family
779
Businesses
1,041
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Bryan, GRI, CRS, ASR • KeySouth Real Estate Group, Inc
Mls Name: TABRMLS
Mls ID: #923331
Disclaimer: Copyright Thomasville Area Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.