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 Douglas at 1220 Green Hollow Run, Douglas, GA, 31533 generates $3,430/mo in rent and, after a $2,080/mo payment, leaves $844/mo in cash flow. Total monthly income is $3,430/mo, and annual cash flow is $10,122/yr on $140,888 invested. Return on cash invested sits at 27.09% in year one, and rental yield is 9.68% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 141.24% and total cumulative return in cash sums $198,989. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,430/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31533, Douglas, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,000 (100%) |
| Owner Occupied HU | 3,478 (49.7%) |
| Renter Occupied HU | 2,687 (38.4%) |
| Vacant Housing Units | 835 (11.9%) |
| Median Home Value | $157,522 |
| Average Home Value | $189,629 |
Residential
6,665
Single Family
6,424
Multi-Family
241
Businesses
985
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Sold | $425,000 |
| 2025-06-23 | Price change | $429,000 |
| 2025-06-08 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $2154.94 | -3.79% | $74,175 | N/A |
| 2023-10-18 | $2239.87 | -7.45% | $74,175 | N/A |
| 2022-10-18 | $2420.26 | 0.00% | $74,175 | N/A |
Listed by: Denise Lott • Elite Real Estate Partners
Mls Name: Douglas Coffee County BOR
Mls ID: #114156
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
