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 Eatonton at 120 Creekside Rd, Eatonton, GA, 31024 priced at $347,140 pairs $2,847/mo rent with $690/mo cash flow after a $1,699/mo payment. Total monthly income equals $2,847/mo, and annual cash flow comes to $8,282/yr on $115,077 invested. Return on cash invested is 27.11% in year one, and rental yield stands at 9.84% on a $347,140 basis. Equity gained on principal adds $2,240/yr, and 5% annual appreciation accumulates to $95,908 by year five. Five-year ROI measures 141.51% and total cumulative return in cash reaches $162,844. For financing, Ziffy Mortgage’s DSCR program evaluates $2,847/mo property income against a $1,699/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$530 annually HOA
Neighborhood data shown for ZIP Code: 31024, Eatonton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,158 (100%) |
| Owner Occupied HU | 7,108 (54.0%) |
| Renter Occupied HU | 2,298 (17.5%) |
| Vacant Housing Units | 3,752 (28.5%) |
| Median Home Value | $297,495 |
| Average Home Value | $420,523 |
Residential
10,987
Single Family
10,774
Multi-Family
213
Businesses
828
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $347,140 |
| 2024-11-11 | Listed for sale | $346,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Sheila Belton • SDC Realty Central Georgia LLC
Mls Name: LCBOR
Mls Provider:
Mls ID: #67646
Disclaimer: Copyright Lake Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
