127 Joyce Dr, Douglas, GA, 31535 | $418/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

127 Joyce Dr, Douglas, GA, 31535 | $418/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1450 sft

478 Ashby Dr, Douglas, GA, 31535

3 Bed
2 Bath
1970 sft

609 N Davis St, Nashville, GA, 31639

4 Bed
3 Bath
3492 sft

1000 Pecan St, Nashville, GA, 31639

3 Bed
2 Bath
1696 sft

269 Cliftwood Dr, Douglas, GA, 31535

Nearby investment properties with comparable prices

4 Bed
3 Bath
3492 sft

1000 Pecan St, Nashville, GA, 31639

3 Bed
3 Bath
1765 sft

129 Emerald Dr, Willacoochee, GA, 31650

3 Bed
2 Bath
1736 sft

182 J N Ford Rd, Nashville, GA, 31639

4 Bed
2 Bath
2496 sft

2387 Old Milltown Rd, Nashville, GA, 31639

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 127 Joyce Dr, Douglas, GA, 31535 generates $2,852/mo in rent and, after a $1,957/mo payment, leaves $418/mo in cash flow. Total monthly income is $2,852/mo, and annual cash flow is $5,021/yr on $132,567 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 8.56% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 123.03% and total cumulative return in cash sums $163,100. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,852/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

0.55 Acres lot

$N/A/sqft

No HOA

More details about the property

Beach House on Baymeadows Lake! 3 BR, 2 BA, 2 Car Garage with covered dock and boat ramp. Exceptionally quiet part of the lake with a Beautiful view overlooking the pool, beach, and lake. 2023-Saltwater concrete pool with diving board, and heater. Expanded covered porch with separate large storage area. Garage has its own mini split hvac with insulated (R30) ceiling and insulated garage door. Fenced back yard. Major landscaping done too. i.e. tons of trees removed and added hurricane brackets to storage area and dock which led to no storm damage. Living room has high ceilings and electric fireplace. All windows and blinds have been replaced. Newer flooring (LVT), granite throughout, newer Daikin HVAC, and new washer and dryer, upgraded lights, upgraded pressure treated wood on the dock. Everything is done!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,395 (100%)
Owner Occupied HU	3,333 (61.8%)
Renter Occupied HU	1,575 (29.2%)
Vacant Housing Units	487 ( 9.0%)
Median Home Value	$164,619
Average Home Value	$202,284