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 Patterson at 5366 Wpa Rd, Patterson, GA, 31557 generates $1,645/mo in rent and, after a $1,192/mo payment, leaves $163/mo in cash flow. Total monthly income is $1,645/mo, and annual cash flow is $1,954/yr on $80,720 invested. Return on cash invested sits at 22.33% in year one, and rental yield is 8.11% on a $243,500 entry. Equity gained on principal adds $1,571/yr, while 5% annual appreciation builds toward $67,275 over five years. Five-year ROI reaches 115.7% and total cumulative return in cash sums $93,393. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,645/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
3.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31557, Patterson, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,460 (100%) |
| Owner Occupied HU | 1,035 (70.9%) |
| Renter Occupied HU | 240 (16.4%) |
| Vacant Housing Units | 185 (12.7%) |
| Median Home Value | $171,274 |
| Average Home Value | $188,971 |
Residential
1,281
Single Family
1,281
Multi-Family
0
Businesses
66
Date | Event | Price |
|---|---|---|
| 2024-09-13 | Price change | $243,500 |
| 2024-07-24 | Listed for sale | $248,900 |
| 1997-06-20 | Sold | $33,814 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $1140.41 | 184.60% | $48,675 | 51.85% |
| 2022-10-17 | $400.71 | 2.06% | $32,055 | 3.70% |
| 2021-10-17 | $392.63 | -1.84% | $30,910 | 3.85% |
Listed by: Charlissa Culp • BHHS Hodnett Cooper RealEstate
Mls Name: GAMLS
Mls Provider:
Mls ID: #10344507
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 2024 GAMLS. All rights reserved.
