193 Virginia Ave, Gray, GA, 31032 | $324/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1563 sft

3089 Highpoint Dr, Macon, GA, 31204

3 Bed
2 Bath
1428 sft

344 Autumn Ridge Trl, Gray, GA, 31032

3 Bed
2 Bath
1372 sft

128 Sunfish Trl, Eatonton, GA, 31024

3 Bed
2 Bath
- sft

119 Gilmer Ave, Milledgeville, GA, 31061

Nearby investment properties with comparable prices

3 Bed
2 Bath
1416 sft

196 Lochwolde Dr, Macon, GA, 31220

3 Bed
2 Bath
1416 sft

BEAUMONT Plan, Summer Grove, Macon, GA, 31206

2 Bed
1 Bath
1056 sft

650 Crawford Rd, Macon, GA, 31210

3 Bed
3 Bath
1614 sft

212 Hawthorn Trl, Macon, GA, 31210

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Gray at 193 Virginia Ave, Gray, GA, 31032 generates $1,998/mo in rent and, after a $1,346/mo payment, leaves $324/mo in cash flow. Total monthly income is $1,998/mo, and annual cash flow is $3,891/yr on $91,163 invested. Return on cash invested sits at 24.18% in year one, and rental yield is 8.72% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 125.63% and total cumulative return in cash sums $114,527. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,998/mo property income rather than buyer’s personal income.

Single Family

Built in 2000

0.96 Acres lot

$N/A/sqft

No HOA