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 Gay at 1165 Malcom Rd, Gay, GA, 30218 priced at $450,000 pairs $1,170/mo rent with after a $2,203/mo payment. Total monthly income equals $1,170/mo. Return on cash invested is 7.29% in year one, and rental yield stands at 3.12% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 35.01% and total cumulative return in cash reaches $52,230. For financing, Ziffy Mortgage’s DSCR program evaluates $1,170/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30218, Gay, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 882 (100%) |
| Owner Occupied HU | 694 (78.7%) |
| Renter Occupied HU | 106 (12.0%) |
| Vacant Housing Units | 82 ( 9.3%) |
| Median Home Value | $233,571 |
| Average Home Value | $251,308 |
Residential
770
Single Family
770
Multi-Family
0
Businesses
51
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $450,000 |
| 2025-03-06 | Listing removed | $470,000 |
| 2025-01-15 | Price change | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-16 | $2849.78 | 47.37% | $136,020 | 88.24% |
| 2022-03-16 | $1933.79 | -2.24% | $72,260 | N/A |
| 2021-03-16 | $1978.06 | -0.30% | $72,260 | N/A |
Listed by: John Paul Phillips • Keller Williams Atlanta Partners - Peach
Mls Name: CBORGA
Mls Provider:
Mls ID: #219937
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.
