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 Douglas at 66 Ranch Rd, Douglas, GA, 31535 priced at $425,000 converts $2,951/mo rent into $365/mo cash flow after a $2,080/mo obligation. Total monthly income equals $2,951/mo, and annual cash flow totals $4,374/yr on $140,888 invested. Return on cash invested prints 23.01% in year one, and rental yield reads 8.33% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 119.36% and total cumulative return in cash sums $168,161. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,951/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in N/A
1.81 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,395 (100%) |
| Owner Occupied HU | 3,333 (61.8%) |
| Renter Occupied HU | 1,575 (29.2%) |
| Vacant Housing Units | 487 ( 9.0%) |
| Median Home Value | $164,619 |
| Average Home Value | $202,284 |
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Listed for sale | $425,000 |
| 2023-05-05 | Sold | $350,000 |
| 2023-03-25 | Price change | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-16 | $1667.52 | 3.02% | $68,338 | N/A |
| 2015-02-16 | $1618.71 | 2.56% | $68,338 | 3.48% |
| 2014-02-16 | $1578.23 | N/A | $66,039 | N/A |
Listed by: Tina Bullock • Keller Williams Realty Georgia Communities
Mls Name: Douglas Coffee County BOR
Mls ID: #113951
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
