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 Perry at 2045 Northside Rd, Perry, GA, 31069 generates $3,402/mo in rent and, after a $2,153/mo payment, leaves $635/mo in cash flow. Total monthly income is $3,402/mo, and annual cash flow is $7,624/yr on $145,827 invested. Return on cash invested sits at 25.14% in year one, and rental yield is 9.28% on a $439,900 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,536 over five years. Five-year ROI reaches 131.02% and total cumulative return in cash sums $191,067. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,402/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31069, Perry, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,284 (100%) |
| Owner Occupied HU | 7,041 (68.5%) |
| Renter Occupied HU | 2,740 (26.6%) |
| Vacant Housing Units | 503 ( 4.9%) |
| Median Home Value | $278,944 |
| Average Home Value | $302,856 |
Residential
9,971
Single Family
9,303
Multi-Family
668
Businesses
928
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $439,900 |
| 2019-12-10 | Sold | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $4723.31 | 10.78% | $144,720 | 23.48% |
| 2023-04-14 | $4263.56 | 9.86% | $117,200 | 10.78% |
| 2022-04-14 | $3880.85 | 2.53% | $105,800 | 2.64% |
Listed by: Elizabeth St. Clair • REAL BROKER LLC
Mls Name: CGMLS
Mls ID: #252480
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.
