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 Hortense at 183 Little Dusty Trl, Hortense, GA, 31543 priced at $169,900 converts $2,068/mo rent into $1,034/mo cash flow after a $832/mo obligation. Total monthly income equals $2,068/mo, and annual cash flow totals $12,402/yr on $56,322 invested. Return on cash invested prints 41.93% in year one, and rental yield reads 14.61% against a $169,900 entry. Equity gained on principal adds $1,096/yr, while 5% annual appreciation compiles into $46,940 by year five. Five-year ROI reaches 220.82% and total cumulative return in cash sums $124,370. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,068/mo property income covering a $832/mo payment, not borrower’s personal income.
Manufactured
Built in 2007
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31543, Hortense, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,316 (100%) |
| Owner Occupied HU | 1,592 (68.7%) |
| Renter Occupied HU | 317 (13.7%) |
| Vacant Housing Units | 407 (17.6%) |
| Median Home Value | $120,833 |
| Average Home Value | $175,198 |
Residential
2,019
Single Family
2,019
Multi-Family
0
Businesses
33
Date | Event | Price |
|---|---|---|
| 2024-10-08 | Pending sale | $169,900 |
| 2024-07-17 | Price change | $169,900 |
| 2024-07-13 | Price change | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2014-10-17 | $849.85 | N/A | $20,855 | N/A |
| 2013-10-17 | N/A | N/A | N/A | N/A |
| 2012-10-17 | N/A | N/A | N/A | N/A |
Listed by: Makhia Stonecipher • Duckworth Properties
Mls Name: GAMLS
Mls Provider:
Mls ID: #10334493
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 2024 GAMLS. All rights reserved.
