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 Pearson at 190 Circle R Ln, Pearson, GA, 31642 priced at $165,000 converts $1,534/mo rent into $529/mo cash flow after a $808/mo obligation. Total monthly income equals $1,534/mo, and annual cash flow totals $6,352/yr on $54,698 invested. Return on cash invested prints 31.52% in year one, and rental yield reads 11.16% against a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation compiles into $45,586 by year five. Five-year ROI reaches 165.04% and total cumulative return in cash sums $90,275. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,534/mo property income covering a $808/mo payment, not borrower’s personal income.
Single Family
Built in 2020
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31642, Pearson, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,968 (100%) |
| Owner Occupied HU | 1,249 (63.5%) |
| Renter Occupied HU | 494 (25.1%) |
| Vacant Housing Units | 225 (11.4%) |
| Median Home Value | $78,399 |
| Average Home Value | $142,260 |
Residential
1,501
Single Family
1,501
Multi-Family
0
Businesses
119
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Sold | $165,000 |
| 2025-05-19 | Pending sale | $164,900 |
| 2025-03-25 | Price change | $164,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-06 | N/A | N/A | $25,491 | N/A |
| 2022-07-06 | N/A | N/A | $25,491 | N/A |
| 2021-07-06 | N/A | N/A | $25,491 | N/A |
Listed by: Allison Crews • Garner Realty Group LLC
Mls Name: South Georgia MLS
Mls Provider:
Mls ID: #143837
Disclaimer: Copyright South Georgia MLS. All rights reserved. Information is deemed reliable but not guaranteed.
