318 Walnut Grove Rd, Gray, GA, 31032 | $892/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2505 sft

216 Carsons Walk LOT 6, Macon, GA, 31216

3 Bed
2 Bath
1218 sft

130 Debbie Dr NW, Milledgeville, GA, 31061

3 Bed
3 Bath
2670 sft

281 River North Blvd, Macon, GA, 31211

4 Bed
4 Bath
2984 sft

204 Barrington Hall Dr, Macon, GA, 31220

Nearby investment properties with comparable prices

3 Bed
3 Bath
2199 sft

208 Trellis Walk, Macon, GA, 31220

4 Bed
2 Bath
2100 sft

1144 Barrington Place Way, Macon, GA, 31220

4 Bed
3 Bath
2160 sft

514 Southern Oaks Dr, Macon, GA, 31216

Emerald Bay A Plan, Macon, GA: Build On Your Lot

4 Bed
3 Bath
2555 sft

Emerald Bay A Plan, Macon, GA: Build On Your Lot, Macon, GA, 31210

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 318 Walnut Grove Rd, Gray, GA, 31032 earns $892/mo cash flow from $3,296/mo rent with a $1,933/mo payment. Total monthly income totals $3,296/mo, and annual cash flow totals $10,707/yr on $130,943 capital. ROI tracks 28.09% on current figures, and rental yield reads 10.01% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 146.57% and total cumulative return in cash sums $191,922. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,296/mo property income instead of your personal income.

Single Family

Built in 2015

0.55 Acres lot

$N/A/sqft

No HOA