203 Needlecrest Dr,Gray,GA,31032

Investment Highlights

Investment property for sale in Gray at 203 Needlecrest Dr, Gray, GA, 31032 offers a 8.8% rental yield on a $224,900 purchase with $1,649/mo rent. Total monthly income registers $1,649/mo, and a $1,101/mo payment leaves $280/mo available for distribution. Annual cash flow reaches $3,360/yr on $74,554 to close, and return on cash invested stands at 24.42% in year one. Equity gained on principal adds $1,451/yr while 5% annual appreciation supports $62,136 over five years. Portfolio math shows five-year ROI at 126.85% and total cumulative return in cash at $94,573. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,649/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.