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 119 Newport Is, Centerville, GA, 31028 generates $2,077/mo in rent and, after a $1,468/mo payment, leaves $174/mo in cash flow. Total monthly income is $2,077/mo, and annual cash flow is $2,085/yr on $99,450 invested. Return on cash invested sits at 22.01% in year one, and rental yield is 8.31% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 114.29% and total cumulative return in cash sums $113,664. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,077/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
N/A lot
$N/A/sqft
$63 monthly 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 |
|---|---|---|
| 2025-09-08 | Sold | $300,000 |
| 2025-08-18 | Pending sale | $305,000 |
| 2025-08-11 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $2667.66 | 6.75% | $89,760 | 9.84% |
| 2023-10-23 | $2498.92 | 17.85% | $81,720 | 17.35% |
| 2022-10-23 | $2120.38 | 5.04% | $69,640 | 9.50% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
