




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 Macon at 117 Harbor Dr, Macon, GA, 31220 generates $2,394/mo in rent and, after a $1,801/mo payment, leaves $154/mo in cash flow. Total monthly income is $2,394/mo, and annual cash flow is $1,853/yr on $122,009 invested. Return on cash invested sits at 21.43% in year one, and rental yield is 7.81% on a $368,050 entry. Equity gained on principal adds $2,375/yr, while 5% annual appreciation builds toward $101,685 over five years. Five-year ROI reaches 110.87% and total cumulative return in cash sums $135,269. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,394/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
1.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31220, Macon, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,232 (100%) |
| Owner Occupied HU | 3,951 (63.4%) |
| Renter Occupied HU | 1,849 (29.7%) |
| Vacant Housing Units | 432 ( 6.9%) |
| Median Home Value | $273,973 |
| Average Home Value | $347,203 |
Residential
6,347
Single Family
5,163
Multi-Family
1,184
Businesses
176
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Erkan Korkmaz • Adams Homes Realty Inc.
Mls Name: GAMLS
Mls ID: #10564394