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 Gray at 486 Greene Settlement Rd, Gray, GA, 31032 offers $1,882/mo rent that, after a $1,331/mo payment, leaves $227/mo cash flow. Total monthly income is $1,882/mo, and annual cash flow is $2,722/yr on $90,168 cash. Return on cash invested measures 22.93% in year one, and rental yield stands at 8.3% at a $272,000 entry. Equity gained on principal adds $1,755/yr while 5% annual appreciation compounds into $75,149 by year five. Five-year ROI records 118.9% and total cumulative return in cash reaches $107,213. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,882/mo property income versus a $1,331/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
2.60 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-07-10 | Sold | $272,000 |
| 2025-06-09 | Pending sale | $260,000 |
| 2025-06-06 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $1935.49 | -0.28% | $54,490 | 0.86% |
| 2022-10-15 | $1940.92 | 4.55% | $54,027 | 4.66% |
| 2021-10-15 | $1856.40 | -0.06% | $51,621 | N/A |
Listed by: Missy Skinner • HRP Realty LLC
Mls Name: MGMLS
Mls Provider:
Mls ID: #179973
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.
