1246 Bryan St W, Douglas, GA, 31533 | $237/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1246 Bryan St W, Douglas, GA, 31533 | $237/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
1680 sft

4841 State Highway 158 W, Douglas, GA, 31535

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
1680 sft

4841 State Highway 158 W, Douglas, GA, 31535

4 Bed
2 Bath
1960 sft

305 Florida Rd, Willacoochee, GA, 31650

3 Bed
2 Bath
2112 sft

190 Circle R Ln, Pearson, GA, 31642

Currently Rented+ 3 more

- Bed
- Bath
1056 sft

1656 Old Columbus Rd, Willacoochee, GA, 31650

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

Rental property for sale in Douglas at 1246 Bryan St W, Douglas, GA, 31533 offers $1,150/mo rent that, after a $734/mo payment, leaves $237/mo cash flow. Total monthly income is $1,150/mo, and annual cash flow is $2,848/yr on $49,692 cash. Return on cash invested measures 25.64% in year one, and rental yield stands at 9.21% at a $149,900 entry. Equity gained on principal adds $967/yr while 5% annual appreciation compounds into $41,415 by year five. Five-year ROI records 133.52% and total cumulative return in cash reaches $66,347. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,150/mo property income versus a $734/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in N/A

0.46 Acres lot

$N/A/sqft

No HOA

More details about the property

Price at only $69 sq ft this spacious 4BR 3BA has so much potential recent updates include new roof, exterior paint and updated plumbing. .46 Acre lot with detached carport and spacious screened back porch. Priced to sell at $149,900! Owner/Agent License# 341472

Neighborhood Data

Neighborhood data shown for ZIP Code: 31533, Douglas, GA area.

Housing Distribution

Housing Statistics

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