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 Manor at 6127 James St, Manor, GA, 31550 priced at $299,000 pairs $1,886/mo rent with $67/mo cash flow after a $1,463/mo payment. Total monthly income equals $1,886/mo, and annual cash flow comes to $800/yr on $99,119 invested. Return on cash invested is 20.72% in year one, and rental yield stands at 7.57% on a $299,000 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,608 by year five. Five-year ROI measures 107.03% and total cumulative return in cash reaches $106,090. For financing, Ziffy Mortgage’s DSCR program evaluates $1,886/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1973
17 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31550, Manor, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 359 (100%) |
| Owner Occupied HU | 239 (66.6%) |
| Renter Occupied HU | 69 (19.2%) |
| Vacant Housing Units | 51 (14.2%) |
| Median Home Value | $138,542 |
| Average Home Value | $186,747 |
Residential
369
Single Family
369
Multi-Family
0
Businesses
20
Date | Event | Price |
|---|---|---|
| 2025-01-03 | Price change | $299,000 |
| 2024-11-18 | Price change | $310,000 |
| 2024-10-21 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $436.22 | -4.62% | $59,258 | N/A |
| 2022-02-16 | $457.34 | 29.29% | $59,258 | 48.83% |
| 2021-02-16 | $353.72 | -14.40% | $39,816 | 3.89% |
Listed by: Carmen O'Connell • eXp Realty, LLC
Mls Name: GIAOR
Mls ID: #1649772
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
