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 Unadilla at 458 3rd St, Unadilla, GA, 31091 generates $758/mo in rent and, after a $489/mo payment, leaves $150/mo in cash flow. Total monthly income is $758/mo, and annual cash flow is $1,798/yr on $33,150 invested. Return on cash invested sits at 25.33% in year one, and rental yield is 9.1% on a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 131.81% and total cumulative return in cash sums $43,696. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $758/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31091, Unadilla, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,194 (100%) |
| Owner Occupied HU | 721 (60.4%) |
| Renter Occupied HU | 315 (26.4%) |
| Vacant Housing Units | 158 (13.2%) |
| Median Home Value | $106,920 |
| Average Home Value | $156,921 |
Residential
572
Single Family
572
Multi-Family
0
Businesses
97
Date | Event | Price |
|---|---|---|
| 2025-07-17 | Listed for sale | $100,000 |
| 2023-07-17 | Sold | $45,000 |
| 2008-01-29 | Sold | $52,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $816.37 | -37.83% | $34,548 | 1.29% |
| 2023-07-18 | $1313.09 | 8.78% | $34,108 | 8.39% |
| 2022-07-18 | $1207.09 | 14.19% | $31,468 | 13.78% |
What's Special
Storage
Listed by: Trisha Laine • ROBINS REALTY GROUP LLC
Mls Name: CGMLS
Mls ID: #254688
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.
