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 Douglas at 2005 Indian Trl, Douglas, GA, 31533 at $259,000 posts ROI 44.57% with $1,764/mo cash flow from $3,341/mo rent. Total monthly income equals $3,341/mo, and annual cash flow records $21,172/yr on $85,859 to close. Return on cash invested measures 44.57% and rental yield reads 15.48% at the current $259,000. Equity gained on principal adds $1,671/yr, and 5% annual appreciation supports $71,557 by year five. Five-year ROI prints 234.98% and total cumulative return in cash totals $201,748.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,341/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in N/A
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31533, Douglas, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,000 (100%) |
| Owner Occupied HU | 3,478 (49.7%) |
| Renter Occupied HU | 2,687 (38.4%) |
| Vacant Housing Units | 835 (11.9%) |
| Median Home Value | $157,522 |
| Average Home Value | $189,629 |
Residential
6,665
Single Family
6,424
Multi-Family
241
Businesses
985
Date | Event | Price |
|---|---|---|
| 2024-08-13 | Price change | $259,000 |
| 2024-04-18 | Listed for sale | $279,000 |
| 2018-03-23 | Sold | $162,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-09-15 | $1892.71 | N/A | $58,007 | N/A |
| 2021-09-15 | $1892.71 | -0.14% | $58,007 | N/A |
| 2020-09-15 | $1895.27 | -0.02% | $58,007 | N/A |
Listed by: Shawn Knight • Property Hunters of South Georgia, LLC
Mls Name: Douglas Coffee County BOR
Mls ID: #112518
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
