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 Townsend at 1079 Mayflower Rd NE #B, Townsend, GA, 31331 generates $2,125/mo in rent and, after a $1,077/mo payment, leaves $297/mo in cash flow. Total monthly income is $2,125/mo, and annual cash flow is $3,560/yr on $72,930 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 11.59% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 131.8% and total cumulative return in cash sums $96,119. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,125/mo property income rather than buyer’s personal income.
Townhouse
Built in 2006
1,742 sqft lot
$N/A/sqft
$4,561 annually HOA
Neighborhood data shown for ZIP Code: 31331, Townsend, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,077 (100%) |
| Owner Occupied HU | 2,238 (54.9%) |
| Renter Occupied HU | 441 (10.8%) |
| Vacant Housing Units | 1,398 (34.3%) |
| Median Home Value | $226,210 |
| Average Home Value | $289,660 |
Residential
3,091
Single Family
3,066
Multi-Family
25
Businesses
165
Date | Event | Price |
|---|---|---|
| 2025-08-20 | Listing removed | $299,900 |
| 2025-07-31 | Price change | $299,900 |
| 2025-06-15 | Price change | $309,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $3135.54 | 8.71% | $101,640 | 3.21% |
| 2023-10-10 | $2884.34 | 19.15% | $98,480 | 20.86% |
| 2022-10-10 | $2420.72 | 30.97% | $81,480 | 29.50% |
Listed by: Melanie Yeckley • Salt Coast Properties
Mls Name: GIAOR
Mls ID: #1644893
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.
