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% |
Investment property for sale in Thomaston at 113 Beaver Run Trce, Thomaston, GA, 30286 earns $743/mo cash flow from $3,991/mo rent with a $2,612/mo payment. Total monthly income totals $3,991/mo, and annual cash flow totals $8,918/yr on $175,554 capital. ROI tracks 25.14% on current figures, and rental yield reads 8.98% at a $533,600 purchase. Equity gained on principal adds $3,443/yr, and 5% annual appreciation supports $147,424 over five years. Five-year ROI reaches 130.75% and total cumulative return in cash sums $229,533. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,991/mo property income instead of your personal income.
Single Family
Built in 1978
2.04 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30286, Thomaston, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,873 (100%) |
| Owner Occupied HU | 6,037 (55.5%) |
| Renter Occupied HU | 3,840 (35.3%) |
| Vacant Housing Units | 996 ( 9.2%) |
| Median Home Value | $172,390 |
| Average Home Value | $218,651 |
Residential
10,465
Single Family
10,287
Multi-Family
178
Businesses
827
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Listing removed | $549,000 |
| 2025-02-11 | Price change | $549,000 |
| 2025-01-23 | Price change | $564,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-06 | $3813.63 | 46.02% | $138,258 | 22.53% |
| 2023-08-06 | $2611.78 | -5.13% | $112,838 | 23.31% |
| 2022-08-06 | $2752.87 | 23.92% | $91,505 | 14.83% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
