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 Dublin at 622 Live Oak Way, Dublin, GA, 31021 generates $2,858/mo in rent and, after a $1,659/mo payment, leaves $795/mo in cash flow. Total monthly income is $2,858/mo, and annual cash flow is $9,540/yr on $112,379 invested. Return on cash invested sits at 28.4% in year one, and rental yield is 10.12% on a $339,000 entry. Equity gained on principal adds $2,188/yr, while 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 148.28% and total cumulative return in cash sums $166,636. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,858/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rayna B Dubberly • Premier Properties of Dublin, LLC
Mls Name: GAMLS
Mls ID: #10644225
