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 Nahunta at 76 Ervin St, Nahunta, GA, 31553 priced at $167,000 pairs $1,200/mo rent with $184/mo cash flow after a $817/mo payment. Total monthly income equals $1,200/mo, and annual cash flow comes to $2,208/yr on $55,361 invested. Return on cash invested is 23.9% in year one, and rental yield stands at 8.62% on a $167,000 basis. Equity gained on principal adds $1,078/yr, and 5% annual appreciation accumulates to $46,139 by year five. Five-year ROI measures 124.06% and total cumulative return in cash reaches $68,679. For financing, Ziffy Mortgage’s DSCR program evaluates $1,200/mo property income against a $817/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31553, Nahunta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,565 (100%) |
| Owner Occupied HU | 1,596 (62.2%) |
| Renter Occupied HU | 518 (20.2%) |
| Vacant Housing Units | 451 (17.6%) |
| Median Home Value | $82,750 |
| Average Home Value | $109,176 |
Residential
2,022
Single Family
1,984
Multi-Family
38
Businesses
180
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Florey • Johns Realty
Mls Name: GIAOR
Mls ID: #1657302
