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 Centerville at 112 Nantucket Is, Centerville, GA, 31028 priced at $276,900 pairs $2,071/mo rent with $386/mo cash flow after a $1,355/mo payment. Total monthly income equals $2,071/mo, and annual cash flow comes to $4,632/yr on $91,792 invested. Return on cash invested is 24.96% in year one, and rental yield stands at 8.98% on a $276,900 basis. Equity gained on principal adds $1,787/yr, and 5% annual appreciation accumulates to $76,502 by year five. Five-year ROI measures 129.82% and total cumulative return in cash reaches $119,167. For financing, Ziffy Mortgage’s DSCR program evaluates $2,071/mo property income against a $1,355/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31028, Centerville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,663 (100%) |
| Owner Occupied HU | 1,925 (72.3%) |
| Renter Occupied HU | 618 (23.2%) |
| Vacant Housing Units | 120 ( 4.5%) |
| Median Home Value | $227,220 |
| Average Home Value | $258,292 |
Residential
2,732
Single Family
2,333
Multi-Family
399
Businesses
247
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listed for sale | $276,900 |
| 2025-09-05 | Listing removed | $279,900 |
| 2025-08-14 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-07 | $1689.61 | -28.41% | $92,720 | 30.15% |
| 2023-09-07 | $2360.25 | 24.26% | $71,240 | 13.01% |
| 2022-09-07 | $1899.40 | 69.97% | $63,040 | 9.67% |
Listed by: Cheryl Fisher • CENTURY 21 HOMES & INVESTMENTS
Mls Name: CGMLS
Mls ID: #255860
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.
