








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 Gray at 806 Holly Rdg, Gray, GA, 31032 offers a 10.51% rental yield on a $369,900 purchase with $3,240/mo rent. Total monthly income registers $3,240/mo, and a $1,810/mo payment leaves $783/mo available for distribution. Annual cash flow reaches $9,390/yr on $122,622 to close, and return on cash invested stands at 27.57% in year one. Equity gained on principal adds $2,387/yr while 5% annual appreciation supports $102,197 over five years. Portfolio math shows five-year ROI at 144.51% and total cumulative return in cash at $177,202. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,240/mo property income against a $1,810/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
0.45 Acres lot
$N/A/sqft
$620 quarterly HOA
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Listed for sale | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



What's Special
Storage
Listed by: Linda Davis • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #246218
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.