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 Gray at 272 Gordon Rd, Gray, GA, 31032 offers $2,778/mo rent that, after a $2,105/mo payment, leaves $161/mo cash flow. Total monthly income is $2,778/mo, and annual cash flow is $1,927/yr on $142,545 cash. Return on cash invested measures 21.26% in year one, and rental yield stands at 7.75% at a $430,000 entry. Equity gained on principal adds $2,775/yr while 5% annual appreciation compounds into $118,801 by year five. Five-year ROI records 109.96% and total cumulative return in cash reaches $156,747. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,778/mo property income versus a $2,105/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
13.60 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-16 | Sold | $430,000 |
| 2025-05-01 | Pending sale | $460,000 |
| 2025-02-14 | Listed for sale | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-10 | $2662.16 | 5.39% | $94,851 | 6.16% |
| 2022-10-10 | $2525.92 | -8.13% | $89,344 | -25.19% |
| 2021-10-10 | $2749.37 | 0.04% | $119,431 | N/A |
Listed by: Amber Ayers • RE/MAX Cutting Edge Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10461202
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.
