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 Mershon at 2678 Tabby Rd, Mershon, GA, 31551 listed at $425,000 pairs $2,834/mo rent with a $2,080/mo payment to leave $248/mo cash flow. Total monthly income runs $2,834/mo, and annual cash flow reaches $2,970/yr on $140,888 cash to close. Return on cash invested measures 22.02% in year one, and rental yield registers 8% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 114.02% and total cumulative return in cash totals $160,637. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,834/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
12 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31551, Mershon, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 455 (100%) |
| Owner Occupied HU | 343 (75.4%) |
| Renter Occupied HU | 66 (14.5%) |
| Vacant Housing Units | 46 (10.1%) |
| Median Home Value | $209,375 |
| Average Home Value | $228,003 |
Residential
373
Single Family
373
Multi-Family
0
Businesses
15
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $425,000 |
| 2024-11-09 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $353.52 | 114.40% | $15,089 | 147.28% |
| 2022-02-16 | $164.89 | 1.18% | $6,102 | N/A |
| 2021-02-16 | $162.96 | -86.58% | $6,102 | -89.25% |
What's Special
Pull Down Stairs
Listed by: Merina Spell • 10X Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10410801
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
