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 150 Edgewater Dr, Eatonton, GA, 31024 generates $2,175/mo in rent and, after a $1,522/mo payment, leaves $282/mo in cash flow. Total monthly income is $2,175/mo, and annual cash flow is $3,389/yr on $103,097 invested. Return on cash invested sits at 23.2% in year one, and rental yield is 8.39% on a $311,000 entry. Equity gained on principal adds $2,007/yr, while 5% annual appreciation builds toward $85,924 over five years. Five-year ROI reaches 120.35% and total cumulative return in cash sums $124,077. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,175/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
1.04 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 |
|---|---|---|
| 2025-04-21 | Listed for sale | $311,000 |
| 2025-04-21 | Listing removed | $311,000 |
| 2025-03-14 | Price change | $311,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-22 | $64.98 | -10.10% | $3,600 | N/A |
| 2022-04-22 | $72.28 | -6.70% | $3,600 | 5.88% |
| 2021-04-22 | $77.47 | -15.86% | $3,400 | -10.53% |
What's Special
Pull Down Stairs
Listed by: Carl Hayes • Drake Realty Lake Area, LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10504322
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 2025 GAMLS. All rights reserved.
