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 Gray at 182 Railroad St, Gray, GA, 31032 offers a 10.75% rental yield on a $399,900 purchase with $3,583/mo rent. Total monthly income registers $3,583/mo, and a $1,957/mo payment leaves $1,149/mo available for distribution. Annual cash flow reaches $13,793/yr on $132,567 to close, and return on cash invested stands at 30.31% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,485 over five years. Portfolio math shows five-year ROI at 158.52% and total cumulative return in cash at $210,140. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,583/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.78 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listed for sale | $399,900 |
| 2024-12-18 | Listing removed | $3,000 |
| 2024-12-12 | Listing removed | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lew Burdett • Berkshire Hathaway HomeServices Georgia Properties
Mls Name: MGMLS
Mls Provider:
Mls ID: #180502
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.
