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% |
Investment property for sale in Midway at 73 Drayton Ct, Midway, GA, 31320 listed at $325,000 pairs $2,992/mo rent with a $1,591/mo payment to leave $737/mo cash flow. Total monthly income runs $2,992/mo, and annual cash flow reaches $8,839/yr on $107,738 cash to close. Return on cash invested measures 28.11% in year one, and rental yield registers 11.05% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 147.83% and total cumulative return in cash totals $159,265. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,992/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
7,840 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 31320, Midway, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,724 (100%) |
| Owner Occupied HU | 3,208 (67.9%) |
| Renter Occupied HU | 890 (18.8%) |
| Vacant Housing Units | 626 (13.3%) |
| Median Home Value | $272,681 |
| Average Home Value | $292,094 |
Residential
4,564
Single Family
4,441
Multi-Family
123
Businesses
177
Date | Event | Price |
|---|---|---|
| 2024-12-22 | Listed for sale | $325,000 |
| 2021-04-28 | Sold | $253,900 |
| 2021-03-05 | Listed for sale | $253,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-08 | $5724.35 | 40.20% | $131,222 | 20.10% |
| 2022-01-08 | $4083.11 | 14.26% | $109,265 | 23.24% |
| 2021-01-08 | $3573.46 | 2.50% | $88,661 | 0.07% |
Listed by: Cathleen Barela • Exp Realty LLC
Mls Name: HABR
Mls ID: #158864
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.
