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 Whitehead Rd, Gray, GA, 31032 offers a 7.99% rental yield on a $464,500 purchase with $3,094/mo rent. Total monthly income registers $3,094/mo, and a $2,274/mo payment leaves $250/mo available for distribution. Annual cash flow reaches $3,001/yr on $153,982 to close, and return on cash invested stands at 21.86% in year one. Equity gained on principal adds $2,997/yr while 5% annual appreciation supports $128,333 over five years. Portfolio math shows five-year ROI at 113.22% and total cumulative return in cash at $174,334. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,094/mo property income against a $2,274/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
4 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Price change | $464,500 |
| 2024-10-04 | Price change | $474,500 |
| 2024-10-01 | Pending sale | $484,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $4065.90 | 7.40% | $118,166 | 8.33% |
| 2022-10-15 | $3785.87 | -0.10% | $109,084 | N/A |
| 2021-10-15 | $3789.78 | -3.45% | $109,084 | N/A |
Listed by: Jordan Gallemore • Maximum One Platinum Realtors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10379822
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.
