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 521 Gardenia Ln, Gray, GA, 31032 priced at $389,900 pairs $3,430/mo rent with $1,006/mo cash flow after a $1,908/mo payment. Total monthly income equals $3,430/mo, and annual cash flow comes to $12,068/yr on $129,252 invested. Return on cash invested is 29.25% in year one, and rental yield stands at 10.56% on a $389,900 basis. Equity gained on principal adds $2,516/yr, and 5% annual appreciation accumulates to $107,722 by year five. Five-year ROI measures 152.95% and total cumulative return in cash reaches $197,689. For financing, Ziffy Mortgage’s DSCR program evaluates $3,430/mo property income against a $1,908/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.35 Acres lot
$N/A/sqft
$620 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Sold | $389,900 |
| 2025-03-14 | Pending sale | $389,900 |
| 2024-04-26 | Listed for sale | $389,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Linda Davis • HRP Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10288536
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
