115 Emily St, Macon, GA, 31204 | $195/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

115 Emily St, Macon, GA, 31204 | $195/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1408 sft

4600 Pinedale Dr, Macon, GA, 31206

3 Bed
3 Bath
1648 sft

227 Welsh Trl, Macon, GA, 31216

4 Bed
1 Bath
1275 sft

4117 Eden Dr, Macon, GA, 31204

3 Bed
1 Bath
995 sft

4382 Summerhill Dr, Macon, GA, 31204

Nearby investment properties with comparable prices

3 Bed
1 Bath
1320 sft

1175 Zenith Mill Rd, Roberta, GA, 31078

4 Bed
2 Bath
1866 sft

2948 Richard Dr, Macon, GA, 31206

3 Bed
1 Bath
992 sft

3998/4002 Holley Rd, Lizella, GA, 31052

3 Bed
2 Bath
1773 sft

3777 Jordan Rd, Byron, GA, 31008

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Macon at 115 Emily St, Macon, GA, 31204 offers $1,169/mo rent that, after a $783/mo payment, leaves $195/mo cash flow. Total monthly income is $1,169/mo, and annual cash flow is $2,344/yr on $53,040 cash. Return on cash invested measures 24.33% in year one, and rental yield stands at 8.77% at a $160,000 entry. Equity gained on principal adds $1,032/yr while 5% annual appreciation compounds into $44,205 by year five. Five-year ROI records 126.45% and total cumulative return in cash reaches $67,070. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,169/mo property income versus a $783/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

Stunning new construction 2-story home designed with both comfort and style in mind. This thoughtfully crafted home offers LVP flooring, recessed lighting, and granite countertops in the modern kitchen. The open-concept living area creates an inviting space, perfect for entertaining and everyday living. The spacious primary bedroom is conveniently located on the main level, featuring a luxurious tile surround bathtub. Upstairs, you'll find two sizable bedrooms, including one with a private en-suite bathroom complete with a tile surround walk-in shower. This home combines affordable, efficient, and low-maintenance living with meticulous attention to detail inside and out. As an added bonus, the seller is offering a $10,000 credit to be used towards closing costs or a rate buy-down, OR a $5,000 credit toward closing costs/rate buy-down plus all appliances, including a washer, dryer, and blinds throughout the home. Don't miss this incredible opportunity to own a brand-new home at a price that won't break the bank!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31204, Macon, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,315 (100%)
Owner Occupied HU	6,224 (40.6%)
Renter Occupied HU	6,853 (44.7%)
Vacant Housing Units	2,238 (14.6%)
Median Home Value	$177,395
Average Home Value	$236,845