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% |
Investment property for sale in Douglas at 1574 Baymeadows Dr W, Douglas, GA, 31535 listed at $265,000 pairs $1,999/mo rent with a $1,297/mo payment to leave $386/mo cash flow. Total monthly income runs $1,999/mo, and annual cash flow reaches $4,635/yr on $87,848 cash to close. Return on cash invested measures 25.18% in year one, and rental yield registers 9.05% at a $265,000 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,215 by year five. Five-year ROI tracks 131.03% and total cumulative return in cash totals $115,107. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,999/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
| 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 |
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
