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 Centerville at 202 Fall Harvest, Centerville, GA, 31028 listed at $365,000 pairs $2,656/mo rent with a $1,786/mo payment to leave $435/mo cash flow. Total monthly income runs $2,656/mo, and annual cash flow reaches $5,220/yr on $120,998 cash to close. Return on cash invested measures 24.22% in year one, and rental yield registers 8.73% at a $365,000 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,843 by year five. Five-year ROI tracks 125.88% and total cumulative return in cash totals $152,311. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,656/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31028, Centerville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,663 (100%) |
| Owner Occupied HU | 1,925 (72.3%) |
| Renter Occupied HU | 618 (23.2%) |
| Vacant Housing Units | 120 ( 4.5%) |
| Median Home Value | $227,220 |
| Average Home Value | $258,292 |
Residential
2,732
Single Family
2,333
Multi-Family
399
Businesses
247
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Gwen Giles • GOLDEN KEY REALTY
Mls Name: CGMLS
Mls ID: #255335
