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 Molena at 1515 Bagwell Rd, Molena, GA, 30258 priced at $267,500 converts $2,492/mo rent into $864/mo cash flow after a $1,309/mo obligation. Total monthly income equals $2,492/mo, and annual cash flow totals $10,371/yr on $88,676 invested. Return on cash invested prints 31.6% in year one, and rental yield reads 11.18% against a $267,500 entry. Equity gained on principal adds $1,726/yr, while 5% annual appreciation compiles into $73,905 by year five. Five-year ROI reaches 165.46% and total cumulative return in cash sums $146,720. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,492/mo property income covering a $1,309/mo payment, not borrower’s personal income.
Manufactured
Built in 2006
2.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30258, Molena, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,171 (100%) |
| Owner Occupied HU | 890 (76.0%) |
| Renter Occupied HU | 159 (13.6%) |
| Vacant Housing Units | 122 (10.4%) |
| Median Home Value | $262,977 |
| Average Home Value | $302,067 |
Residential
1,044
Single Family
1,044
Multi-Family
0
Businesses
56
Date | Event | Price |
|---|---|---|
| 2025-04-13 | Listed for sale | $267,500 |
| 2017-12-05 | Sold | $65,000 |
| 2017-08-17 | Pending sale | $69,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-14 | $757.58 | -0.87% | $36,359 | 12.30% |
| 2022-04-14 | $764.20 | 37.53% | $32,377 | 32.67% |
| 2021-04-14 | $555.68 | -12.38% | $24,404 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
