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% |
Investment property for sale in Ludowici at 120 Riverside Dr NW, Ludowici, GA, 31316 offers a 11.3% rental yield on a $305,900 purchase with $2,880/mo rent. Total monthly income registers $2,880/mo, and a $1,497/mo payment leaves $982/mo available for distribution. Annual cash flow reaches $11,778/yr on $101,406 to close, and return on cash invested stands at 31.52% in year one. Equity gained on principal adds $1,974/yr while 5% annual appreciation supports $84,515 over five years. Portfolio math shows five-year ROI at 165.17% and total cumulative return in cash at $167,488. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,880/mo property income against a $1,497/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31316, Ludowici, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,467 (100%) |
| Owner Occupied HU | 3,367 (61.6%) |
| Renter Occupied HU | 1,551 (28.4%) |
| Vacant Housing Units | 549 (10.0%) |
| Median Home Value | $237,235 |
| Average Home Value | $267,839 |
Residential
5,297
Single Family
5,297
Multi-Family
0
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listed for sale | $305,900 |
| 2025-06-13 | Listing removed | $2,500 |
| 2025-05-06 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | $2982.15 | 3.26% | $88,921 | N/A |
| 2022-06-25 | $2887.93 | 19.00% | $88,921 | 23.63% |
| 2021-06-25 | $2426.85 | -0.60% | $71,926 | N/A |
Listed by: The Home Team • Century 21 Action Realty
Mls Name: HABR
Mls ID: #161043
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.
