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 Cataula at 176 Oak Grove Way, Cataula, GA, 31804 offers $3,716/mo rent that, after a $2,570/mo payment, leaves $495/mo cash flow. Total monthly income is $3,716/mo, and annual cash flow is $5,944/yr on $172,725 cash. Return on cash invested measures 23.5% in year one, and rental yield stands at 8.49% at a $525,000 entry. Equity gained on principal adds $3,388/yr while 5% annual appreciation compounds into $145,048 by year five. Five-year ROI records 122.02% and total cumulative return in cash reaches $210,753. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,716/mo property income versus a $2,570/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
2 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 31804, Cataula, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,441 (100%) |
| Owner Occupied HU | 2,150 (88.1%) |
| Renter Occupied HU | 187 ( 7.7%) |
| Vacant Housing Units | 104 ( 4.3%) |
| Median Home Value | $326,536 |
| Average Home Value | $369,452 |
Residential
2,276
Single Family
2,232
Multi-Family
44
Businesses
117
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Sold | $525,000 |
| 2025-02-19 | Pending sale | $559,000 |
| 2025-01-10 | Listed for sale | $559,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $1932.68 | 4.86% | $183,994 | 4.81% |
| 2023-07-06 | $1843.04 | 246.05% | $175,552 | 777.76% |
| 2022-07-06 | $532.60 | N/A | $20,000 | N/A |
Listed by: Quisha Whitfield • Virtual Properties Realty.com
Mls Name: GAMLS
Mls Provider:
Mls ID: #10437945
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.
