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 Byron at 202 Stafford Beach Dr, Byron, GA, 31008 priced at $289,900 pairs $2,204/mo rent with $341/mo cash flow after a $1,419/mo payment. Total monthly income equals $2,204/mo, and annual cash flow comes to $4,087/yr on $96,102 invested. Return on cash invested is 24.16% in year one, and rental yield stands at 9.12% on a $289,900 basis. Equity gained on principal adds $1,871/yr, and 5% annual appreciation accumulates to $80,094 by year five. Five-year ROI measures 125.98% and total cumulative return in cash reaches $121,065. For financing, Ziffy Mortgage’s DSCR program evaluates $2,204/mo property income against a $1,419/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
0.42 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 31008, Byron, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,574 (100%) |
| Owner Occupied HU | 6,638 (69.3%) |
| Renter Occupied HU | 2,055 (21.5%) |
| Vacant Housing Units | 881 ( 9.2%) |
| Median Home Value | $214,528 |
| Average Home Value | $231,469 |
Residential
8,677
Single Family
8,491
Multi-Family
186
Businesses
602
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listed for sale | $289,900 |
| 2011-11-02 | Sold | $127,900 |
| 2006-12-15 | Sold | $153,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $3292.86 | -0.74% | $94,400 | 1.55% |
| 2023-07-02 | $3317.37 | 11.43% | $92,960 | 12.16% |
| 2022-07-02 | $2977.05 | 15.94% | $82,880 | 29.82% |
What's Special
Storage
Listed by: Antwan Thomas • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #254285
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
