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 Macon at 4158 Log Cabin Dr, Macon, GA, 31204 priced at $100,000 pairs $1,102/mo rent with $494/mo cash flow after a $489/mo payment. Total monthly income equals $1,102/mo, and annual cash flow comes to $5,926/yr on $33,150 invested. Return on cash invested is 37.79% in year one, and rental yield stands at 13.22% on a $100,000 basis. Equity gained on principal adds $645/yr, and 5% annual appreciation accumulates to $27,628 by year five. Five-year ROI measures 198.6% and total cumulative return in cash reaches $65,836. For financing, Ziffy Mortgage’s DSCR program evaluates $1,102/mo property income against a $489/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1959
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31204, Macon, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,315 (100%) |
| Owner Occupied HU | 6,224 (40.6%) |
| Renter Occupied HU | 6,853 (44.7%) |
| Vacant Housing Units | 2,238 (14.6%) |
| Median Home Value | $177,395 |
| Average Home Value | $236,845 |
Residential
13,473
Single Family
12,659
Multi-Family
814
Businesses
1,022
Date | Event | Price |
|---|---|---|
| 2025-06-22 | Listed for sale | $100,000 |
| 2025-06-22 | Listing removed | $101,500 |
| 2025-05-30 | Price change | $101,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-05 | $513.36 | -3.24% | $20,890 | N/A |
| 2023-07-05 | $530.54 | 0.82% | $20,890 | -13.51% |
| 2022-07-05 | $526.24 | -46.02% | $24,154 | -5.84% |
Listed by: Jerrod Otting • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #254108
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.
