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 Screven at 202 Wasdin St, Screven, GA, 31560 priced at $275,000 pairs $1,856/mo rent with $172/mo cash flow after a $1,346/mo payment. Total monthly income equals $1,856/mo, and annual cash flow comes to $2,069/yr on $91,163 invested. Return on cash invested is 22.18% in year one, and rental yield stands at 8.1% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 114.95% and total cumulative return in cash reaches $104,795. For financing, Ziffy Mortgage’s DSCR program evaluates $1,856/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1960
0.70 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31560, Screven, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,321 (100%) |
| Owner Occupied HU | 910 (68.9%) |
| Renter Occupied HU | 254 (19.2%) |
| Vacant Housing Units | 157 (11.9%) |
| Median Home Value | $217,722 |
| Average Home Value | $254,893 |
Residential
1,125
Single Family
1,125
Multi-Family
0
Businesses
43
Date | Event | Price |
|---|---|---|
| 2025-06-21 | Pending sale | $275,000 |
| 2025-04-11 | Listed for sale | $275,000 |
| 2025-04-03 | Listing removed | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $2399.89 | 0.60% | $78,993 | 12.12% |
| 2023-07-06 | $2385.50 | 21.61% | $70,452 | 20.44% |
| 2022-07-06 | $1961.66 | 15.66% | $58,495 | 21.52% |
Listed by: Kathy Anderson • Harrison Real Estate Agency
Mls Name: HABR
Mls ID: #160101
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.
