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 Jesup at 105 N Bay St, Jesup, GA, 31545 priced at $262,500 converts $2,160/mo rent into $562/mo cash flow after a $1,285/mo obligation. Total monthly income equals $2,160/mo, and annual cash flow totals $6,746/yr on $87,019 invested. Return on cash invested prints 27.66% in year one, and rental yield reads 9.87% against a $262,500 entry. Equity gained on principal adds $1,694/yr, while 5% annual appreciation compiles into $72,524 by year five. Five-year ROI reaches 144.34% and total cumulative return in cash sums $125,602. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $1,285/mo payment, not borrower’s personal income.
Single Family
Built in 1986
1.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31545, Jesup, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,322 (100%) |
| Owner Occupied HU | 4,370 (59.7%) |
| Renter Occupied HU | 2,250 (30.7%) |
| Vacant Housing Units | 702 ( 9.6%) |
| Median Home Value | $189,011 |
| Average Home Value | $205,333 |
Residential
7,016
Single Family
6,881
Multi-Family
135
Businesses
602
Date | Event | Price |
|---|---|---|
| 2025-08-24 | Listed for sale | $262,500 |
| 2025-08-16 | Listing removed | $262,500 |
| 2025-08-05 | Price change | $262,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $1100.44 | 329.54% | $41,540 | 376.10% |
| 2023-08-25 | $256.19 | -6.73% | $8,725 | N/A |
| 2022-08-25 | $274.69 | -6.63% | $8,725 | N/A |
Listed by: Morris O'Quinn • Atlantic Partners Realty LLC
Mls Name: GIAOR
Mls ID: #1656245
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.
