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 Perry at 302 Bermuda Rdg, Perry, GA, 31069 generates $3,574/mo in rent and, after a $2,383/mo payment, leaves $586/mo in cash flow. Total monthly income is $3,574/mo, and annual cash flow is $7,029/yr on $161,407 invested. Return on cash invested sits at 24.26% in year one, and rental yield is 8.81% on a $486,900 entry. Equity gained on principal adds $3,142/yr, while 5% annual appreciation builds toward $134,521 over five years. Five-year ROI reaches 126.13% and total cumulative return in cash sums $203,579. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,574/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.88 Acres lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-05-06 | Listed for sale | $486,900 |
| 2024-02-27 | Listing removed | N/A |
| 2023-11-07 | Listed for sale | $586,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $383.11 | -1.44% | $16,000 | N/A |
| 2022-02-16 | $388.72 | 273.84% | $16,000 | 273.83% |
| 2021-02-16 | $103.98 | -0.47% | $4,280 | N/A |
What's Special
Storage
Listed by: Christi King • COLDWELL BANKER FREE REALTY
Mls Name: CGMLS
Mls ID: #242829
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.
