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 Shellman at 3278 Pearl St, Shellman, GA, 39886 generates $1,894/mo in rent and, after a $1,419/mo payment, leaves $98/mo in cash flow. Total monthly income is $1,894/mo, and annual cash flow is $1,175/yr on $96,102 invested. Return on cash invested sits at 21.13% in year one, and rental yield is 7.84% on a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 109.39% and total cumulative return in cash sums $105,129. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,894/mo property income rather than buyer’s personal income.
Single Family
Built in 1905
1.51 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $289,900 |
| 2021-06-07 | Sold | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-16 | $2787.04 | 27.42% | $55,552 | 19.54% |
| 2022-03-16 | $2187.30 | 12.37% | $46,472 | 15.04% |
| 2021-03-16 | $1946.51 | -1.76% | $40,395 | N/A |
Listed by: Amanda Wiley & Kyla Standring Team • Era All In One Realty
Mls Name: SWGMLS
Mls ID: #164549
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.
