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 Thomaston at 4621 Crest Hwy, Thomaston, GA, 30286 offers $2,158/mo rent that, after a $964/mo payment, leaves $959/mo cash flow. Total monthly income is $2,158/mo, and annual cash flow is $11,511/yr on $65,306 cash. Return on cash invested measures 37.54% in year one, and rental yield stands at 13.15% at a $197,000 entry. Equity gained on principal adds $1,271/yr while 5% annual appreciation compounds into $54,427 by year five. Five-year ROI records 197.3% and total cumulative return in cash reaches $128,846. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,158/mo property income versus a $964/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 1998
3.11 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30286, Thomaston, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,873 (100%) |
| Owner Occupied HU | 6,037 (55.5%) |
| Renter Occupied HU | 3,840 (35.3%) |
| Vacant Housing Units | 996 ( 9.2%) |
| Median Home Value | $172,390 |
| Average Home Value | $218,651 |
Residential
10,465
Single Family
10,287
Multi-Family
178
Businesses
827
Date | Event | Price |
|---|---|---|
| 2024-09-10 | Price change | $197,000 |
| 2024-08-21 | Price change | $200,000 |
| 2024-08-14 | Price change | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-16 | $749.56 | 10.67% | $32,909 | 24.54% |
| 2022-09-16 | $677.28 | 17.68% | $26,424 | 10.83% |
| 2021-09-16 | $575.54 | -10.74% | $23,841 | 3.45% |
Listed by: Michelle Humes • eXp Realty, LLC
Mls Name: MGMLS
Mls Provider:
Mls ID: #176036
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. 2023 MGMLS.
