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 Eatonton at 331 Twilight Shores Rd, Eatonton, GA, 31024 priced at $328,700 converts $2,256/mo rent into $255/mo cash flow after a $1,609/mo obligation. Total monthly income equals $2,256/mo, and annual cash flow totals $3,064/yr on $108,964 invested. Return on cash invested prints 22.72% in year one, and rental yield reads 8.24% against a $328,700 entry. Equity gained on principal adds $2,121/yr, while 5% annual appreciation compiles into $90,814 by year five. Five-year ROI reaches 117.81% and total cumulative return in cash sums $128,374. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,256/mo property income covering a $1,609/mo payment, not borrower’s personal income.
Manufactured
Built in 2002
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31024, Eatonton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,158 (100%) |
| Owner Occupied HU | 7,108 (54.0%) |
| Renter Occupied HU | 2,298 (17.5%) |
| Vacant Housing Units | 3,752 (28.5%) |
| Median Home Value | $297,495 |
| Average Home Value | $420,523 |
Residential
10,987
Single Family
10,774
Multi-Family
213
Businesses
828
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Listing removed | $344,900 |
| 2025-03-08 | Price change | $344,900 |
| 2024-11-08 | Price change | $349,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-10 | $1884.79 | 38.13% | $104,420 | 53.66% |
| 2022-10-10 | $1364.51 | 4.99% | $67,957 | 19.14% |
| 2021-10-10 | $1299.70 | -4.56% | $57,042 | 1.49% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
