748 Captain Kell Dr, Macon, GA, 31204 | $283/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

748 Captain Kell Dr, Macon, GA, 31204 | $283/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2090 sft

123 Whippoorwill Dr, Warner Robins, GA, 31088

5 Bed
3 Bath
3209 sft

245 Carsons Walk LOT 17, Macon, GA, 31216

5 Bed
4 Bath
3900 sft

223 Carsons Walk LOT 23, Macon, GA, 31216

3 Bed
2 Bath
1318 sft

105 Balmoral Ln, Warner Robins, GA, 31088

Nearby investment properties with comparable prices

4 Bed
3 Bath
2360 sft

523 Jasmaine Way, Lizella, GA, 31052

5 Bed
3 Bath
2588 sft

240 Kelli Cir, Byron, GA, 31008

4 Bed
3 Bath
2367 sft

36 Falcon Crest Way, Byron, GA, 31008

4 Bed
3 Bath
2418 sft

209 Majestic Dr, Byron, GA, 31008

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Macon at 748 Captain Kell Dr, Macon, GA, 31204 with 5% annual appreciation on a $425,000 basis while $2,869/mo rent supports operations. Total monthly income totals $2,869/mo and a $2,080/mo payment preserves $283/mo for cash returns. Annual cash flow comes to $3,390/yr on $140,888 deployed, and return on cash invested reaches 22.32% in year one. Equity gained on principal adds $2,742/yr, and five-year appreciation sums $117,420 alongside rental yield of 8.1%. Five-year ROI measures 115.61% and total cumulative return in cash totals $162,881.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,869/mo property income versus a $2,080/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1966

0.77 Acres lot

$N/A/sqft

No HOA

More details about the property

This stunning architecturally designed home is positioned atop a 3/4 acre lot. A true mid-century modern beauty, this home provides a unique combination of sophistication and privacy. The rooms are large and boast high ceilings and walls of windows letting in ample natural light. The living room and dining room are open and airy with beautiful views of the landscaped front yard. The family room is spacious and one wall is all windows and sliders and on another wall is a huge fireplace with a stunning brick surround, wood mantle and built in bench from wall to wall. The home is excellent for entertaining with a natural flow between the common areas. The master suite features a sitting area, 3 closets, ensuite bath with double vanity and its own entrance to the back porch. The other 2 bedrooms are generously sized and share a beautifully updated bathroom. The screened back porch overlooks the private, fenced backyard. Major components including the roof, hardwood floors throughout, kitchen and HVAC have all been replaced. There are multiple walk in closets and extra storage space in the enclosed garage.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31204, Macon, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,315 (100%)
Owner Occupied HU	6,224 (40.6%)
Renter Occupied HU	6,853 (44.7%)
Vacant Housing Units	2,238 (14.6%)
Median Home Value	$177,395
Average Home Value	$236,845