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 Macon at 264 Trellis Walk, Macon, GA, 31220 listed at $369,000 pairs $2,788/mo rent with a $1,806/mo payment to leave $526/mo cash flow. Total monthly income runs $2,788/mo, and annual cash flow reaches $6,308/yr on $122,324 cash to close. Return on cash invested measures 25.07% in year one, and rental yield registers 9.07% at a $369,000 basis. Equity gained on principal adds $2,381/yr, and annual property appreciation at 5% supports $101,948 by year five. Five-year ROI tracks 130.43% and total cumulative return in cash totals $159,543. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,788/mo property income relative to a $1,806/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31220, Macon, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,232 (100%) |
| Owner Occupied HU | 3,951 (63.4%) |
| Renter Occupied HU | 1,849 (29.7%) |
| Vacant Housing Units | 432 ( 6.9%) |
| Median Home Value | $273,973 |
| Average Home Value | $347,203 |
Residential
6,347
Single Family
5,163
Multi-Family
1,184
Businesses
176
Date | Event | Price |
|---|---|---|
| 2025-01-26 | Price change | $369,000 |
| 2024-11-27 | Price change | $375,000 |
| 2024-11-20 | Listed for sale | $383,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-16 | $3262.81 | 1.99% | $128,472 | N/A |
| 2023-02-16 | $3199.01 | -19.69% | $128,472 | 11.66% |
| 2022-02-16 | $3983.46 | 1273.56% | $115,059 | 1407.59% |
What's Special
Storage
Listed by: Melinda McManus • SOUTHERN CLASSIC REALTORS
Mls Name: CGMLS
Mls ID: #246429
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.
