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 Centerville at 304 Asbell Way, Centerville, GA, 31028 offers a 9.11% rental yield on a $245,000 purchase with $1,860/mo rent. Total monthly income registers $1,860/mo, and a $1,199/mo payment leaves $342/mo available for distribution. Annual cash flow reaches $4,100/yr on $81,218 to close, and return on cash invested stands at 24.96% in year one. Equity gained on principal adds $1,581/yr while 5% annual appreciation supports $67,689 over five years. Portfolio math shows five-year ROI at 129.92% and total cumulative return in cash at $105,516. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,860/mo property income against a $1,199/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31028, Centerville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,663 (100%) |
| Owner Occupied HU | 1,925 (72.3%) |
| Renter Occupied HU | 618 (23.2%) |
| Vacant Housing Units | 120 ( 4.5%) |
| Median Home Value | $227,220 |
| Average Home Value | $258,292 |
Residential
2,732
Single Family
2,333
Multi-Family
399
Businesses
247
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $245,000 |
| 2021-03-24 | Listing removed | N/A |
| 2017-02-28 | Sold | $137,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $2362.12 | 3.89% | $80,840 | 15.49% |
| 2023-04-22 | $2273.63 | 8.30% | $70,000 | 9.24% |
| 2022-04-22 | $2099.30 | 6.24% | $64,080 | 13.70% |
Listed by: Chetaun Smith • VISION 20/20 HOME REALTY SERVICES LLC
Mls Name: CGMLS
Mls ID: #252637
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.
