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 208 Fall Harvest, Centerville, GA, 31028 listed at $360,000 pairs $2,932/mo rent with a $1,762/mo payment to leave $669/mo cash flow. Total monthly income runs $2,932/mo, and annual cash flow reaches $8,023/yr on $119,340 cash to close. Return on cash invested measures 26.63% in year one, and rental yield registers 9.77% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 139.04% and total cumulative return in cash totals $165,933. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,932/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
0.31 Acres lot
$N/A/sqft
$725 annually 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 |
|---|---|---|
| 2025-02-07 | Price change | $360,000 |
| 2025-01-17 | Price change | $378,000 |
| 2024-12-17 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $3130.92 | 8.59% | $139,520 | 10.10% |
| 2022-02-16 | $2883.28 | 22.13% | $126,720 | 21.71% |
| 2021-02-16 | $2360.81 | 3.10% | $104,120 | 3.54% |
What's Special
Storage
Listed by: Chandler Shipley • ASSIST-2-SELL, SMART CHOICE REAL ESTATE
Mls Name: CGMLS
Mls ID: #250860
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.
