3581 Pearl St, Shellman, GA, 39886 | $1,401/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
3096 sft

4499 Highway 234, Leary, GA, 39862

2 Bed
2 Bath
1110 sft

513 Coleman Hts, Clayton, GA, 30525

5 Bed
3 Bath
3408 sft

3410 Pearl St, Shellman, GA, 39886

3 Bed
2 Bath
2320 sft

2234 Cox Rd, Dawson, GA, 39842

Nearby investment properties with comparable prices

3 Bed
2 Bath
1528 sft

5227 Highway 37, Leary, GA, 39862

$ 179,500

ROI

Cash Flow/m

3 Bed
2 Bath
1408 sft

223 Deer Run Rd, Cuthbert, GA, 39840

Motivated Seller+ 1 more

$ 185,000

ROI

Cash Flow/m

4 Bed
2 Bath
2641 sft

787 E Lee St, Dawson, GA, 39842

3 Bed
2 Bath
1664 sft

279 John Bennett Rd, Morris, GA, 39867

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 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