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 428 Stonegables Ct, Gray, GA, 31032 earns $797/mo cash flow from $2,410/mo rent with a $1,297/mo payment. Total monthly income totals $2,410/mo, and annual cash flow totals $9,567/yr on $87,848 capital. ROI tracks 30.8% on current figures, and rental yield reads 10.91% at a $265,000 purchase. Equity gained on principal adds $1,710/yr, and 5% annual appreciation supports $73,215 over five years. Five-year ROI reaches 161.15% and total cumulative return in cash sums $141,567. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,410/mo property income instead of your personal income.
Single Family
Built in 1996
2.50 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-10-01 | Sold | $265,000 |
| 2025-09-04 | Pending sale | $269,000 |
| 2025-09-04 | Contingent | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-26 | $2155.65 | -0.54% | $55,584 | N/A |
| 2022-10-26 | $2167.39 | -0.11% | $55,584 | N/A |
| 2021-10-26 | $2169.81 | 3.94% | $55,584 | 3.28% |
Listed by: Joclyn Poff • Southern Classic Realtors
Mls Name: MGMLS
Mls Provider:
Mls ID: #181172
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.
