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 225 Pebble Beach Dr, Perry, GA, 31069 priced at $235,000 pairs $2,513/mo rent with $837/mo cash flow after a $1,150/mo payment. Total monthly income equals $2,513/mo, and annual cash flow comes to $10,044/yr on $77,903 invested. Return on cash invested is 32.8% in year one, and rental yield stands at 12.83% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 173.28% and total cumulative return in cash reaches $134,992. For financing, Ziffy Mortgage’s DSCR program evaluates $2,513/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
3,920 sqft lot
$N/A/sqft
$215 monthly 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 |
|---|---|---|
| 2024-07-17 | Listed for sale | $235,000 |
| 2022-10-29 | Listing removed | N/A |
| 2022-09-30 | Pending sale | $179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $2322.20 | 21.98% | $63,160 | 5.27% |
| 2022-09-14 | $1903.77 | 24.41% | $60,000 | 20.29% |
| 2021-09-14 | $1530.23 | 6.76% | $49,880 | 5.77% |
What's Special
Storage
Listed by: Jane Nutt-McCullough • SOUTHERN DYNAMIC REALTY, LLC
Mls Name: CGMLS
Mls ID: #244479
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.
