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 3581 Pearl St, Shellman, GA, 39886 uses $68,488 cash to close to unlock $16,808/yr annual cash flow and $1,401/mo monthly cash flow. Total monthly income runs $2,746/mo, and a $1,011/mo payment keeps the spread at $1,401/mo. Purchase price stands at $206,600, and rental yield measures 15.95% with $2,746/mo rent. Return on cash invested shows 44.45% in year one, and 5% annual appreciation builds toward $57,080 over five years. Five-year ROI reaches 234.9% and total cumulative return in cash records $160,876. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,746/mo property income covering a $1,011/mo payment rather than investor’s personal income.
Single Family
Built in 1949
1.04 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listing removed | N/A |
| 2025-06-03 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $2773.51 | 3.21% | $82,640 | N/A |
| 2023-10-10 | $2687.27 | 10.36% | $82,640 | N/A |
| 2022-10-10 | $2435.04 | 63.31% | $82,640 | 64.79% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
