650 Harry Hagan RdPembrokeGA31321
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Pembroke at 650 Harry Hagan Rd, Pembroke, GA, 31321 uses $69,615 cash to close to unlock $3,345/yr annual cash flow and $279/mo monthly cash flow. Total monthly income runs $1,557/mo, and a $1,028/mo payment keeps the spread at $279/mo. Purchase price stands at $210,000, and rental yield measures 8.9% with $1,557/mo rent. Return on cash invested shows 24.71% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 128.48% and total cumulative return in cash records $89,440. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,557/mo property income covering a $1,028/mo payment rather than investor’s personal income.
Manufactured
Built in 2020
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31321, Pembroke, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,090 (100%) |
| Owner Occupied HU | 2,111 (68.3%) |
| Renter Occupied HU | 711 (23.0%) |
| Vacant Housing Units | 268 ( 8.7%) |
| Median Home Value | $247,331 |
| Average Home Value | $278,251 |
Housing Distribution
Address Breakdown
Residential
2,751
Single Family
2,666
Multi-Family
85
Businesses
141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chandie W. Hupman • Keller Williams Realty Coastal
Mls Name: GAMLS
Mls Provider:
Mls ID: #10561256
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.