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 Mc Rae at 210 W Graham St, Mc Rae, GA, 31055 generates $1,722/mo in rent and, after a $1,052/mo payment, leaves $414/mo in cash flow. Total monthly income is $1,722/mo, and annual cash flow is $4,965/yr on $71,273 invested. Return on cash invested sits at 26.88% in year one, and rental yield is 9.61% on a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 140.07% and total cumulative return in cash sums $99,829. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,722/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31055, Mc Rae, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,280 (100%) |
| Owner Occupied HU | 1,271 (55.7%) |
| Renter Occupied HU | 632 (27.7%) |
| Vacant Housing Units | 377 (16.5%) |
| Median Home Value | $152,440 |
| Average Home Value | $199,687 |
Residential
1,909
Single Family
1,909
Multi-Family
0
Businesses
223
Date | Event | Price |
|---|---|---|
| 2025-09-13 | Listed for sale | $215,000 |
| 2025-08-27 | Listing removed | $220,000 |
| 2025-06-25 | Price change | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-15 | $840.72 | 2.49% | $21,272 | 4.67% |
| 2023-09-15 | $820.33 | 0.72% | $20,323 | 0.97% |
| 2022-09-15 | $814.46 | 0.24% | $20,128 | 4.26% |
Listed by: Kristin Johnson • Keller Williams Realty Georgia Communities
Mls Name: Douglas Coffee County BOR
Mls ID: #114331
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
