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 Thomaston at 168 Shadow Wood Ln, Thomaston, GA, 30286 generates $3,466/mo in rent and, after a $2,105/mo payment, leaves $849/mo in cash flow. Total monthly income is $3,466/mo, and annual cash flow is $10,183/yr on $142,545 invested. Return on cash invested sits at 27.05% in year one, and rental yield is 9.67% on a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 141.02% and total cumulative return in cash sums $201,015. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,466/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
2.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30286, Thomaston, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,873 (100%) |
| Owner Occupied HU | 6,037 (55.5%) |
| Renter Occupied HU | 3,840 (35.3%) |
| Vacant Housing Units | 996 ( 9.2%) |
| Median Home Value | $172,390 |
| Average Home Value | $218,651 |
Residential
10,465
Single Family
10,287
Multi-Family
178
Businesses
827
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: Shelby Brown • Prosperity Real Estate Group
Mls Name: GAMLS
Mls ID: #10657848
