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 Allenhurst at 143 McCumber Dr, Allenhurst, GA, 31301 priced at $225,004 converts $3,266/mo rent into $1,816/mo cash flow after a $1,101/mo obligation. Total monthly income equals $3,266/mo, and annual cash flow totals $21,795/yr on $74,589 invested. Return on cash invested prints 49.13% in year one, and rental yield reads 17.42% against a $225,004 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,164 by year five. Five-year ROI reaches 259.92% and total cumulative return in cash sums $193,870. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,266/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1998
0.76 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31301, Allenhurst, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,966 (100%) |
| Owner Occupied HU | 840 (42.7%) |
| Renter Occupied HU | 804 (40.9%) |
| Vacant Housing Units | 322 (16.4%) |
| Median Home Value | $182,759 |
| Average Home Value | $203,756 |
Residential
1,749
Single Family
1,748
Multi-Family
1
Businesses
42
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Price change | $225,004 |
| 2024-09-10 | Price change | $225,005 |
| 2024-09-04 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $2835.78 | 27.94% | $62,826 | 18.39% |
| 2022-09-14 | $2216.51 | 9.32% | $53,068 | 9.77% |
| 2021-09-14 | $2027.58 | 8.84% | $48,346 | 6.71% |
Listed by: Bert Webb • Remax All American Realty
Mls Name: HABR
Mls ID: #155504
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.
