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 Hillsboro at 4517 State Highway 11 S, Hillsboro, GA, 31038 generates $2,528/mo in rent and, after a $1,713/mo payment, leaves $398/mo in cash flow. Total monthly income is $2,528/mo, and annual cash flow is $4,776/yr on $115,992 invested. Return on cash invested sits at 24.03% in year one, and rental yield is 8.67% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 124.82% and total cumulative return in cash sums $144,786. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,528/mo property income rather than buyer’s personal income.
Single Family
Built in 1985
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31038, Hillsboro, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 373 (100%) |
| Owner Occupied HU | 279 (74.8%) |
| Renter Occupied HU | 33 ( 8.8%) |
| Vacant Housing Units | 61 (16.4%) |
| Median Home Value | $182,212 |
| Average Home Value | $249,973 |
Residential
381
Single Family
381
Multi-Family
0
Businesses
15
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: Dana G Leach • Dana Leach Realty
Mls Name: GAMLS
Mls ID: #10606079
