503 Creekside Dr, Gray, GA, 31032 | $2,091/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

503 Creekside Dr, Gray, GA, 31032 | $2,091/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
5359 sft

228 Lagrange Ct, Macon, GA, 31210

5 Bed
5 Bath
5367 sft

1231 Woodcrest Dr, Macon, GA, 31210

6 Bed
6 Bath
5596 sft

110 Aston Hall, Macon, GA, 31210

4 Bed
5 Bath
5443 sft

1165 Saint Andrews Dr, Macon, GA, 31210

Nearby investment properties with comparable prices

5 Bed
5 Bath
5000 sft

5009 Tucker Rdg, Macon, GA, 31210

5 Bed
4 Bath
3450 sft

136 Camden Trce, Macon, GA, 31210

- Bed
- Bath
- sft

136 Camden Trce, Macon, GA, 31210

5 Bed
5 Bath
4240 sft

1183 Saint Andrews Dr, Macon, GA, 31210

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gray at 503 Creekside Dr, Gray, GA, 31032 with 5% annual appreciation on a $618,000 basis while $5,852/mo rent supports operations. Total monthly income totals $5,852/mo and a $3,025/mo payment preserves $2,091/mo for cash returns. Annual cash flow comes to $25,087/yr on $203,322 deployed, and return on cash invested reaches 32.4% in year one. Equity gained on principal adds $3,988/yr, and five-year appreciation sums $170,742 alongside rental yield of 11.36%. Five-year ROI measures 169.65% and total cumulative return in cash totals $344,939.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,852/mo property income versus a $3,025/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2001

9.50 Acres lot

$N/A/sqft

No HOA

More details about the property

Spacious Retreat on 9.5 Acres with Pool in Jones County Welcome to your private retreat in the heart of Jones County. Situated on 9.5 beautiful acres, this over 4,000 square foot home offers the perfect blend of space, comfort, and convenience, just minutes from town. This 5-bedroom, 4-bathroom home features a desirable layout with the primary suite and a second bedroom on the main floor, ideal for multi-generational living or guests. The primary suite includes a luxurious ensuite bath and plenty of space to unwind. Upstairs, you'll find three additional bedrooms, a full bath, and plenty of walk-in attic storage, perfect for keeping things organized year-round. The finished basement adds even more versatility, featuring a full bath, a sitting room, an office, and space that could easily be converted into a sixth bedroom. The basement also includes a garage/workshop area, perfect for hobbies, storage, or extra parking. Enjoy peaceful mornings on the huge rocking chair front porch and relax in the evenings on the back porch overlooking the brand new gunite pool. The pool is surrounded by cool-crete concrete, designed to stay comfortable underfoot even on the hottest summer days. A good portion of the land is cleared and would be perfect for a garden or outdoor activities. The rest of the property features private walking trails winding through the woods, offering both privacy and a serene natural setting. This is a rare opportunity to enjoy the best of country living with the convenience of being close to town.