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 Cataula at 81 Apple Dr, Cataula, GA, 31804 priced at $281,900 converts $1,745/mo rent into $29/mo cash flow after a $1,380/mo obligation. Total monthly income equals $1,745/mo, and annual cash flow totals $349/yr on $93,450 invested. Return on cash invested prints 20.28% in year one, and rental yield reads 7.43% against a $281,900 entry. Equity gained on principal adds $1,819/yr, while 5% annual appreciation compiles into $77,884 by year five. Five-year ROI reaches 104.75% and total cumulative return in cash sums $97,889. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,745/mo property income covering a $1,380/mo payment, not borrower’s personal income.
Single Family
Built in 1989
6.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31804, Cataula, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,441 (100%) |
| Owner Occupied HU | 2,150 (88.1%) |
| Renter Occupied HU | 187 ( 7.7%) |
| Vacant Housing Units | 104 ( 4.3%) |
| Median Home Value | $326,536 |
| Average Home Value | $369,452 |
Residential
2,276
Single Family
2,232
Multi-Family
44
Businesses
117
Date | Event | Price |
|---|---|---|
| 2025-06-30 | Sold | $281,900 |
| 2025-05-24 | Pending sale | $274,900 |
| 2025-05-20 | Listed for sale | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-03 | $1746.49 | -0.11% | $63,838 | -0.11% |
| 2023-11-03 | $1748.43 | N/A | $63,911 | N/A |
| 2022-11-03 | $1748.43 | 12.10% | $63,911 | 16.42% |
Listed by: Ramon Team • A House in the South LLC
Mls Name: CBORGA
Mls Provider:
Mls ID: #221186
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.
