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 Gray at 125 Cedarline Dr, Gray, GA, 31032 uses $92,489 cash to close to unlock $21,643/yr annual cash flow and $1,804/mo monthly cash flow. Total monthly income runs $3,506/mo, and a $1,366/mo payment keeps the spread at $1,804/mo. Purchase price stands at $279,000, and rental yield measures 15.08% with $3,506/mo rent. Return on cash invested shows 43.31% in year one, and 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 228.23% and total cumulative return in cash records $211,087. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,506/mo property income covering a $1,366/mo payment rather than investor’s personal income.
Single Family
Built in 1976
0.65 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-10 | Listed for sale | $279,000 |
| 2023-05-19 | Sold | $259,000 |
| 2023-04-19 | Pending sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $2362.94 | 10.64% | $53,739 | 10.60% |
| 2022-09-14 | $2135.73 | -0.11% | $48,587 | N/A |
| 2021-09-14 | $2138.12 | -0.02% | $48,587 | N/A |
What's Special
Storage
Listed by: Jalana Cuyler • HRP REALTY LLC
Mls Name: CGMLS
Mls ID: #245656
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.
