504 Old Huckabee RdGrayGA31032
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Gray at 504 Old Huckabee Rd, Gray, GA, 31032 priced at $150,000 pairs $1,302/mo rent with $389/mo cash flow after a $734/mo payment. Total monthly income equals $1,302/mo, and annual cash flow comes to $4,671/yr on $49,725 invested. Return on cash invested is 29.3% in year one, and rental yield stands at 10.42% on a $150,000 basis. Equity gained on principal adds $968/yr, and 5% annual appreciation accumulates to $41,442 by year five. Five-year ROI measures 153.18% and total cumulative return in cash reaches $76,170. For financing, Ziffy Mortgage’s DSCR program evaluates $1,302/mo property income against a $734/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1997
1.84 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Ayers • Re/Max Cutting Edge Realty
Mls Name: MGMLS
Mls Provider:
Mls ID: #179296
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.