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 Gray at 4093 Upper River Rd, Gray, GA, 31032 offers a 9.43% rental yield on a $498,000 purchase with $3,913/mo rent. Total monthly income registers $3,913/mo, and a $2,437/mo payment leaves $883/mo available for distribution. Annual cash flow reaches $10,591/yr on $165,087 to close, and return on cash invested stands at 26.32% in year one. Equity gained on principal adds $3,214/yr while 5% annual appreciation supports $137,588 over five years. Portfolio math shows five-year ROI at 137.11% and total cumulative return in cash at $226,348. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,913/mo property income against a $2,437/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
3.32 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shari McNeil • ASSIST-2-SELL, SMART CHOICE REAL ESTATE
Mls Name: CGMLS
Mls ID: #253308
