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 Reynolds at 25 W Marion St, Reynolds, GA, 31076 offers $1,320/mo rent that, after a $1,268/mo payment. Total monthly income is $1,320/mo. Return on cash invested measures 16.32% in year one, and rental yield stands at 6.12% at a $259,000 entry. Equity gained on principal adds $1,671/yr while 5% annual appreciation compounds into $71,557 by year five. Five-year ROI records 83.51% and total cumulative return in cash reaches $71,704. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,320/mo property income versus a $1,268/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1925
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31076, Reynolds, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,563 (100%) |
| Owner Occupied HU | 973 (62.3%) |
| Renter Occupied HU | 345 (22.1%) |
| Vacant Housing Units | 245 (15.7%) |
| Median Home Value | $138,564 |
| Average Home Value | $189,088 |
Residential
1,002
Single Family
1,001
Multi-Family
1
Businesses
80
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-06 | $1525.99 | 14.99% | $42,160 | 5.19% |
| 2022-04-06 | $1327.06 | 4.70% | $40,080 | 5.70% |
| 2021-04-06 | $1267.45 | -0.74% | $37,920 | N/A |
What's Special
Storage
Listed by: Bill Waldorf • RPI REAL ESTATE SERVICES
Mls Name: CGMLS
Mls ID: #252296
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.
