119 Old Town Rd, Gray, GA, 31032 | $88/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1260 sft

5005 Shirley Ct, Macon, GA, 31210

4 Bed
2 Bath
2348 sft

194 Welker Cir, Macon, GA, 31211

3 Bed
2 Bath
1882 sft

948 N Macon Park Dr, Macon, GA, 31210

3 Bed
3 Bath
1870 sft

940 Curry Dr, Macon, GA, 31211

Nearby investment properties with comparable prices

4 Bed
3 Bath
1719 sft

118 Allan Green Dr, Gray, GA, 31032

4 Bed
3 Bath
2151 sft

200 Autumn Trace Ct, Macon, GA, 31210

4 Bed
3 Bath
1807 sft

130 Allan Green Dr, Gray, GA, 31032

3 Bed
2 Bath
2226 sft

148 Rock Eagle Rd, Monticello, GA, 31064

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

Investment property for sale in Gray at 119 Old Town Rd, Gray, GA, 31032 earns $88/mo cash flow from $2,218/mo rent with a $1,713/mo payment. Total monthly income totals $2,218/mo, and annual cash flow totals $1,056/yr on $115,992 capital. ROI tracks 20.82% on current figures, and rental yield reads 7.61% at a $349,900 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,671 over five years. Five-year ROI reaches 107.63% and total cumulative return in cash sums $124,842. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,218/mo property income instead of your personal income.

Single Family

Built in 1977

4 Acres lot

$N/A/sqft

No HOA