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 Sylvester at 106 Dunbar Cir, Sylvester, GA, 31791 priced at $255,000 converts $1,808/mo rent into $256/mo cash flow after a $1,248/mo obligation. Total monthly income equals $1,808/mo, and annual cash flow totals $3,073/yr on $84,533 invested. Return on cash invested prints 23.54% in year one, and rental yield reads 8.51% against a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,452 by year five. Five-year ROI reaches 122.26% and total cumulative return in cash sums $103,352. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,808/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Single Family
Built in 1968
1.71 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31791, Sylvester, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,957 (100%) |
| Owner Occupied HU | 2,995 (60.4%) |
| Renter Occupied HU | 1,358 (27.4%) |
| Vacant Housing Units | 604 (12.2%) |
| Median Home Value | $119,441 |
| Average Home Value | $161,953 |
Residential
4,799
Single Family
4,791
Multi-Family
8
Businesses
449
Date | Event | Price |
|---|---|---|
| 2025-03-29 | Listed for sale | $255,000 |
| 2015-11-13 | Sold | $125,000 |
| 2008-06-23 | Sold | $139,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-31 | $1825.53 | N/A | $50,749 | N/A |
| 2022-03-31 | $1825.53 | 0.17% | $50,749 | N/A |
| 2021-03-31 | $1822.39 | 16.68% | $50,749 | N/A |
Listed by: Lisa Davis • The Brokerage Real Estate Company
Mls Name: SWGMLS
Mls ID: #164641
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.
