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 Eatonton at 127 Bluegill Run, Eatonton, GA, 31024 priced at $995,000 converts $5,308/mo rent into after a $4,870/mo obligation. Total monthly income equals $5,308/mo. Return on cash invested prints 17.32% in year one, and rental yield reads 6.4% against a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation compiles into $274,900 by year five. Five-year ROI reaches 88.79% and total cumulative return in cash sums $290,658. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,308/mo property income covering a $4,870/mo payment, not borrower’s personal income.
Single Family
Built in 1983
1.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31024, Eatonton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,158 (100%) |
| Owner Occupied HU | 7,108 (54.0%) |
| Renter Occupied HU | 2,298 (17.5%) |
| Vacant Housing Units | 3,752 (28.5%) |
| Median Home Value | $297,495 |
| Average Home Value | $420,523 |
Residential
10,987
Single Family
10,774
Multi-Family
213
Businesses
828
Date | Event | Price |
|---|---|---|
| 2025-09-02 | Price change | $995,000 |
| 2025-03-15 | Listed for sale | $1,200,000 |
| 2022-04-01 | Sold | $223,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-03 | $7598.65 | 9.42% | $420,978 | 21.72% |
| 2022-09-03 | $6944.48 | 1.29% | $345,858 | 14.94% |
| 2021-09-03 | $6855.87 | 11.72% | $300,894 | 18.80% |
Listed by: Rebecca Wilder • Century 21 Realty 1 Professionals
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7641968
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
