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% |
Investment property for sale in Macon at 822 Fair Oaks Dr, Macon, GA, 31204 with 5% annual appreciation on a $132,500 basis while $2,160/mo rent supports operations. Total monthly income totals $2,160/mo and a $649/mo payment preserves $1,353/mo for cash returns. Annual cash flow comes to $16,237/yr on $43,924 deployed, and return on cash invested reaches 56.88% in year one. Equity gained on principal adds $855/yr, and five-year appreciation sums $36,607 alongside rental yield of 19.56%. Five-year ROI measures 301.08% and total cumulative return in cash totals $132,248.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,160/mo property income versus a $649/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1957
0.58 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31204, Macon, GA area.
| 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 |
Residential
13,473
Single Family
12,659
Multi-Family
814
Businesses
1,022
Date | Event | Price |
|---|---|---|
| 2024-09-09 | Listed for sale | $132,500 |
| 1993-11-10 | Sold | $80,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-14 | $940.72 | 110.05% | $51,507 | 2.81% |
| 2023-09-14 | $447.86 | -69.15% | $50,101 | -10.27% |
| 2022-09-14 | $1451.87 | 27.45% | $55,834 | 27.37% |
What's Special
Pull Down Stairs
Listed by: Anna Roberts • Rivoli Realty
Mls Name: MGMLS
Mls Provider:
Mls ID: #176549
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2023 MGMLS.
