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 Gray at 400 Railroad St, Gray, GA, 31032 offers $3,655/mo rent that, after a $1,786/mo payment, leaves $1,414/mo cash flow. Total monthly income is $3,655/mo, and annual cash flow is $16,968/yr on $120,998 cash. Return on cash invested measures 33.93% in year one, and rental yield stands at 12.02% at a $365,000 entry. Equity gained on principal adds $2,355/yr while 5% annual appreciation compounds into $100,843 by year five. Five-year ROI records 178.01% and total cumulative return in cash reaches $215,383. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,655/mo property income versus a $1,786/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
1.29 Acres lot
$N/A/sqft
$240 annually HOA
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Price change | $365,000 |
| 2024-08-27 | Price change | $375,000 |
| 2024-08-07 | Listed for sale | $381,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $2859.26 | -11.98% | $80,497 | -10.98% |
| 2022-09-14 | $3248.40 | -0.10% | $90,422 | N/A |
| 2021-09-14 | $3251.75 | 6.28% | $90,422 | 6.35% |
Listed by: Cecilia Robinson • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #244941
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.
