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 Hamilton at 81 Waldrop Way, Hamilton, GA, 31811 priced at $589,000 pairs $1,500/mo rent with after a $2,883/mo payment. Total monthly income equals $1,500/mo. Return on cash invested is 7.15% in year one, and rental yield stands at 3.06% on a $589,000 basis. Equity gained on principal adds $3,801/yr, and 5% annual appreciation accumulates to $162,730 by year five. Five-year ROI measures 34.23% and total cumulative return in cash reaches $66,338. For financing, Ziffy Mortgage’s DSCR program evaluates $1,500/mo property income against a $2,883/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31811, Hamilton, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,634 (100%) |
| Owner Occupied HU | 1,949 (74.0%) |
| Renter Occupied HU | 342 (13.0%) |
| Vacant Housing Units | 343 (13.0%) |
| Median Home Value | $327,579 |
| Average Home Value | $415,581 |
Residential
2,270
Single Family
2,270
Multi-Family
0
Businesses
144
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Sold | $589,000 |
| 2025-02-20 | Pending sale | $589,000 |
| 2025-02-10 | Price change | $589,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $4896.81 | 15.07% | $178,288 | 15.62% |
| 2023-07-06 | $4255.45 | N/A | $154,204 | N/A |
| 2022-07-06 | $4255.45 | -2.18% | $154,204 | 1.45% |
Listed by: Jenny Heins • Teal Door Realty
Mls Name: CBORGA
Mls Provider:
Mls ID: #214121
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.
