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 Byron at 105 Pine Crest Dr, Byron, GA, 31008 priced at $230,000 converts $1,986/mo rent into $582/mo cash flow after a $1,126/mo obligation. Total monthly income equals $1,986/mo, and annual cash flow totals $6,983/yr on $76,245 invested. Return on cash invested prints 29.07% in year one, and rental yield reads 10.36% against a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation compiles into $63,545 by year five. Five-year ROI reaches 151.84% and total cumulative return in cash sums $115,771. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,986/mo property income covering a $1,126/mo payment, not borrower’s personal income.
Single Family
Built in 1958
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31008, Byron, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,574 (100%) |
| Owner Occupied HU | 6,638 (69.3%) |
| Renter Occupied HU | 2,055 (21.5%) |
| Vacant Housing Units | 881 ( 9.2%) |
| Median Home Value | $214,528 |
| Average Home Value | $231,469 |
Residential
8,677
Single Family
8,491
Multi-Family
186
Businesses
602
Date | Event | Price |
|---|---|---|
| 2025-01-04 | Listed for sale | $230,000 |
| 2019-06-28 | Sold | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-09 | $1957.02 | 12.01% | $54,840 | 12.75% |
| 2022-01-09 | $1747.15 | -0.83% | $48,640 | 11.05% |
| 2021-01-09 | $1761.72 | -2.52% | $43,800 | -2.14% |
Listed by: Garth Williams • SECURE REALTY LLC
Mls Name: CGMLS
Mls ID: #250162
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.
