Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Eatonton at 631 Pea Ridge Rd, Eatonton, GA, 31024 with 5% annual appreciation on a $895,000 basis while $8,993/mo rent supports operations. Total monthly income totals $8,993/mo and a $4,381/mo payment preserves $3,545/mo for cash returns. Annual cash flow comes to $42,546/yr on $294,455 deployed, and return on cash invested reaches 34.51% in year one. Equity gained on principal adds $5,775/yr, and five-year appreciation sums $247,272 alongside rental yield of 12.06%. Five-year ROI measures 180.97% and total cumulative return in cash totals $532,886.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,993/mo property income versus a $4,381/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1997
10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31024, Eatonton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,158 (100%) |
| Owner Occupied HU | 7,108 (54.0%) |
| Renter Occupied HU | 2,298 (17.5%) |
| Vacant Housing Units | 3,752 (28.5%) |
| Median Home Value | $297,495 |
| Average Home Value | $420,523 |
Residential
10,987
Single Family
10,774
Multi-Family
213
Businesses
828
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Price change | $895,000 |
| 2024-06-21 | Price change | $925,000 |
| 2024-05-03 | Listed for sale | $995,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-13 | $4012.99 | 4.40% | $222,326 | 16.13% |
| 2022-09-13 | $3844.04 | -15.67% | $191,446 | -4.30% |
| 2021-09-13 | $4558.07 | 21.66% | $200,046 | 15.31% |
No similar rental properties found nearby.
What's Special
Pull Down Stairs
Listed by: Team Lake Country • Keller Williams Realty Lake Oconee
Mls Name: LCBOR
Mls Provider:
Mls ID: #66155
Disclaimer: Copyright Lake Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
