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% |
Investment property for sale in Shellman at 3410 Pearl St, Shellman, GA, 39886 uses $82,875 cash to close to unlock $11,341/yr annual cash flow and $945/mo monthly cash flow. Total monthly income runs $2,467/mo, and a $1,224/mo payment keeps the spread at $945/mo. Purchase price stands at $250,000, and rental yield measures 11.84% with $2,467/mo rent. Return on cash invested shows 33.59% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 176.14% and total cumulative return in cash records $145,978. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,467/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 1912
1.09 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $250,000 |
| 2025-03-28 | Listing removed | $225,000 |
| 2024-11-08 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-27 | $2006.80 | -37.18% | $40,000 | -41.06% |
| 2022-06-27 | $3194.34 | 56.90% | $67,868 | 60.63% |
| 2021-06-27 | $2035.90 | -1.76% | $42,251 | N/A |
Listed by: Amanda Wiley & Kyla Standring Team • Era All In One Realty
Mls Name: SWGMLS
Mls ID: #165171
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.
