125 Tumbling Shoals Dr,Gray,GA,31032

Investment Highlights

Investment property for sale in Gray at 125 Tumbling Shoals Dr, Gray, GA, 31032 offers a 10.93% rental yield on a $395,000 purchase with $3,598/mo rent. Total monthly income registers $3,598/mo, and a $1,933/mo payment leaves $1,194/mo available for distribution. Annual cash flow reaches $14,331/yr on $130,943 to close, and return on cash invested stands at 30.85% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 161.42% and total cumulative return in cash at $211,362. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,598/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.