1085 Kelly StAdrianGA31002
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 Adrian at 1085 Kelly St, Adrian, GA, 31002 priced at $115,000 pairs $917/mo rent with $199/mo cash flow after a $563/mo payment. Total monthly income equals $917/mo, and annual cash flow comes to $2,384/yr on $38,123 invested. Return on cash invested is 26.16% in year one, and rental yield stands at 9.57% on a $115,000 basis. Equity gained on principal adds $742/yr, and 5% annual appreciation accumulates to $31,772 by year five. Five-year ROI measures 136.48% and total cumulative return in cash reaches $52,029. For financing, Ziffy Mortgage’s DSCR program evaluates $917/mo property income against a $563/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1989
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31002, Adrian, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,295 (100%) |
| Owner Occupied HU | 849 (65.6%) |
| Renter Occupied HU | 254 (19.6%) |
| Vacant Housing Units | 192 (14.8%) |
| Median Home Value | $111,560 |
| Average Home Value | $153,274 |
Housing Distribution
Address Breakdown
Residential
1,025
Single Family
1,025
Multi-Family
0
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tasheba Fulcher • Elite23 Property Consultants
Mls Name: GAMLS
Mls Provider:
Mls ID: #10415870
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.