3056 Bentley Dr, Upatoi, GA, 31829 | $1,417/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2450 sft

7265 E Wynfield Loop, Midland, GA, 31820

4 Bed
4 Bath
3890 sft

12225 County Line Rd, Midland, GA, 31820

5 Bed
3 Bath
2787 sft

4122 Holstein Hl #119, Columbus, GA, 31904

5 Bed
4 Bath
3489 sft

Morningside II Plan, Mulberry Grove, Fortson, GA, 31808

Nearby investment properties with comparable prices

Winston - Structure Only on Customer's Land Plan, Phenix City Sales and Design Studio

4 Bed
4 Bath
2500 sft

Winston - Structure Only on Customer's Land Plan, Phenix City Sales and Design Studio, Phenix City, AL, 36867

Winston - Structure Only on Customer's Land Plan, Hamilton Sales and Design Studio

4 Bed
4 Bath
2500 sft

Winston - Structure Only on Customer's Land Plan, Hamilton Sales and Design Studio, Hamilton, GA, 31811

4 Bed
4 Bath
3234 sft

4855 Charleston Way, Midland, GA, 31820

6 Bed
3 Bath
3600 sft

312 Duke Rd, Hamilton, GA, 31811

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Upatoi at 3056 Bentley Dr, Upatoi, GA, 31829 offers a 10.89% rental yield on a $474,000 purchase with $4,302/mo rent. Total monthly income registers $4,302/mo, and a $2,320/mo payment leaves $1,417/mo available for distribution. Annual cash flow reaches $17,006/yr on $157,131 to close, and return on cash invested stands at 30.73% in year one. Equity gained on principal adds $3,059/yr while 5% annual appreciation supports $130,957 over five years. Portfolio math shows five-year ROI at 160.77% and total cumulative return in cash at $252,617. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,302/mo property income against a $2,320/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2004

128 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 31829, Upatoi, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	608 (100%)
Owner Occupied HU	536 (88.2%)
Renter Occupied HU	29 ( 4.8%)
Vacant Housing Units	43 ( 7.1%)
Median Home Value	$361,130
Average Home Value	$378,825