209 Needlecrest Dr, Gray, GA, 31032 | $410/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1624 sft

9760 State Highway 57, Gordon, GA, 31031

4 Bed
2 Bath
1605 sft

201 Apple Valley Rd, Macon, GA, 31217

3 Bed
2 Bath
1583 sft

705 Thurmond Dr, Macon, GA, 31204

3 Bed
2 Bath
1320 sft

4562 Pine Valley Dr, Macon, GA, 31210

Nearby investment properties with comparable prices

Jillian B Plan, Macon, GA: Build On Your Lot

3 Bed
2 Bath
1450 sft

Jillian B Plan, Macon, GA: Build On Your Lot, Macon, GA, 31210

3 Bed
2 Bath
1436 sft

2004 Graham Rd, Macon, GA, 31211

3 Bed
2 Bath
1506 sft

116 Hickory Dr SW, Milledgeville, GA, 31061

3 Bed
2 Bath
1155 sft

318 McCleary Ln, Macon, GA, 31220

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gray at 209 Needlecrest Dr, Gray, GA, 31032 listed at $239,000 pairs $1,865/mo rent with a $1,170/mo payment to leave $410/mo cash flow. Total monthly income runs $1,865/mo, and annual cash flow reaches $4,922/yr on $79,229 cash to close. Return on cash invested measures 26.12% in year one, and rental yield registers 9.36% at a $239,000 basis. Equity gained on principal adds $1,542/yr, and annual property appreciation at 5% supports $66,031 by year five. Five-year ROI tracks 136.07% and total cumulative return in cash totals $107,808. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,865/mo property income relative to a $1,170/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1974

0.47 Acres lot

$N/A/sqft

No HOA