309 Davis Rd, Gray, GA, 31032 | $1,174/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

309 Davis Rd, Gray, GA, 31032 | $1,174/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2962 sft

132 Myrick Dr, Macon, GA, 31220

5 Bed
2 Bath
1400 sft

206 Edgewater Dr, Macon, GA, 31220

4 Bed
4 Bath
2760 sft

152 Caroline Ct, Macon, GA, 31210

4 Bed
3 Bath
3804 sft

2639 Vineville Ave, Macon, GA, 31204

Nearby investment properties with comparable prices

3 Bed
3 Bath
1752 sft

2963 Pea Ridge Rd, Juliette, GA, 31046

4 Bed
4 Bath
2820 sft

163 Carriage Way, Macon, GA, 31210

3 Bed
2 Bath
2477 sft

294 College St, Macon, GA, 31201

5 Bed
4 Bath
3040 sft

108 Abberley Ln, Macon, GA, 31216

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 Gray at 309 Davis Rd, Gray, GA, 31032 with 5% annual appreciation on a $392,900 basis while $3,565/mo rent supports operations. Total monthly income totals $3,565/mo and a $1,923/mo payment preserves $1,174/mo for cash returns. Annual cash flow comes to $14,085/yr on $130,246 deployed, and return on cash invested reaches 30.72% in year one. Equity gained on principal adds $2,535/yr, and five-year appreciation sums $108,551 alongside rental yield of 10.89%. Five-year ROI measures 160.7% and total cumulative return in cash totals $209,311.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,565/mo property income versus a $1,923/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2021

3.01 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming fully furnished 4 bedroom, 3.5 bath Craftsman style home, perfectly situated on just over 3 fully fenced acres. The living area offers a cozy fireplace, perfect for gathering and entertaining. The kitchen includes a pantry, an island, and plenty of cabinet storage, ideal for both everyday living and hosting. The spacious master suite is located on the main floor and features his and her closets, a double vanity, and a relaxing layout designed for comfort. Upstairs you'll find three additional bedrooms including a mini master with its own private bathroom, plus another full bathroom for added convenience. With a thoughtful floor plan and plenty of space both inside and out, this home offers the best of quiet country living while still being conveniently located to Gray, Macon, and Milledgeville. Seller will pay up to $4,000 towards closing with full price offer.