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 Perry at 3001 Cellar Ln, Perry, GA, 31069 uses $157,463 cash to close to unlock $17,396/yr annual cash flow and $1,450/mo monthly cash flow. Total monthly income runs $4,429/mo, and a $2,325/mo payment keeps the spread at $1,450/mo. Purchase price stands at $475,000, and rental yield measures 11.19% with $4,429/mo rent. Return on cash invested shows 30.96% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 162.19% and total cumulative return in cash records $255,391. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,429/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 2015
1.06 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-09-12 | Listed for sale | $475,000 |
| 2015-10-07 | Sold | $270,000 |
| 2015-07-29 | Price change | $276,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $5003.31 | 10.71% | $137,320 | 11.64% |
| 2022-09-14 | $4519.27 | 12.17% | $123,000 | 12.19% |
| 2021-09-14 | $4028.87 | 4.80% | $109,640 | 5.06% |
What's Special
Storage
Listed by: Dianne Bryant • GOLDEN KEY REALTY
Mls Name: CGMLS
Mls ID: #245691
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.
